Professional Documents
Culture Documents
DESCRIPCION
CONCRETOS Y MORTEROS HECHOS EN OBRA
CONCRETO 1500 PSI (Hecho en Obra 1:3:5 con arena y
1.1 gravilla de ro)
CONCRETO 1500 PSI (Hecho en Obra) 1:3:5 con arena de ro
1.2 y triturado de 3/4")
CONCRETO 2500 PSI (Hecho en Obra con arena de ro y
1.3 triturado de 3/4")
CONCRETO 3000 PSI (Hecho en Obra 1:2:2 con arena de ro y
1.4 triturado de 3/4")
1.5 MORTERO 1:2 (Hecho en Obra)
1.6 MORTERO 1:5 (Hecho en Obra)
EXCAVACIONES
DESCAPOTE A MAQUINA EN MATERIAL COMUN (e=0.1m.
2.1 Incluye Cargue)
EJE VIAL
TRAMO 63 cra 82A
TRAMO 63 cra 82A
TRAMO 63 cra 82A
TRAMO 63 cra 82A
item
DESCRIPCION
CONCRETOS Y MORTEROS HECHOS EN OBRA
CONCRETO 1500 PSI (Hecho en Obra 1:3:5 con arena y
1.1 gravilla de ro)
CONCRETO 1500 PSI (Hecho en Obra) 1:3:5 con arena de ro
1.2 y triturado de 3/4")
CONCRETO 2500 PSI (Hecho en Obra con arena de ro y
1.3 triturado de 3/4")
CONCRETO 3000 PSI (Hecho en Obra 1:2:2 con arena de ro y
1.4 triturado de 3/4")
1.5 MORTERO 1:2 (Hecho en Obra)
1.6 MORTERO 1:5 (Hecho en Obra)
EXCAVACIONES
ACERO DE REFUERZO
ACERO DE REFUERZO (Incluye Suministro, Figurado y
6.1 Fijacin)
ANDENES Y SARDINELES
SARDINELES Y BORDILLOS
ANDENES EN CONCRETO
ANDEN CONCRETO 3000 PSI (210 Kg/cm2) HECHO EN OBRA
7,2,1 e=0.10m (Incluye Mezcla, Formaleteo, Fundida y Curado)
ANDEN CONCRETO 3000 PSI (210 Kg/cm2) PREMEZCLADO
7,2,2 e=0.10m (Incluye Suministro, Formaleteo, Fundida y Curado)
ANDENES EN CONCRETO
63
EJE VIAL
TRAMO 63 cra 82A
TRAMO 63 cra 82A
TRAMO 63 cra 82A
item
DESCRIPCION
CONCRETOS Y MORTEROS HECHOS EN OBRA
EJE VIAL
TRAMO 92 cra 81
item
DESCRIPCION
REDES ACUEDUCTO
9.1 CAJA PARA VALVULA 0.4x0.4m H=0.8m (Incluye Marco y Tapa)
CARCAMO DE PROTECCIN DE TUBERA 10" NORMA EAAB
9.2 NS-090 V. 1.2
CARCAMO DE PROTECCIN DE TUBERA 12" NORMA EAAB
9.3 NS-090 V. 1.2
CARCAMO PROTECCIN DE TUBERA 8" NORMA EAAB NS9.4 090 . 3v.2
CARCAMO TIPO PLACA DE PROTECCIN PARA TUBERA 10"
9.5 NORMA EAAB NS-090 . 3v.2
CARCAMO TIPO PLACA DE PROTECCIN PARA TUBERA 12"
9.6 NORMA EAAB NS-090 . 3v.2
CARCAMO TIPO PLACA DE PROTECCIN PARA TUBERA 8"
9.7 NORMA EAAB NS-090 . 3v.2
TUBERIA PF D=1/2" PARA ACOMETIDA DOMICILIARIA
9.8 (Suministro e Instalacin)
REDES ALCANTARILLADO / DRENAJE
CAJA DE INSPECCIN DE 0.6x0.6m (H=0.6m. Incluye
Suministro y Construccin. Incluye Marco y Tapa. No Inc.
10.1 Base y Cauela)
10.2 DEMOLICION SUMIDERO EXISTENTE (Incluye Cargue)
LIMPIEZA DE POZOS (Incluye Cargue, Retiro y Disposicin
10.3 Final de Sobrantes)
LIMPIEZA DE SUMIDEROS (Incluye Cargue, Retiro y
10.4 Disposicin Final de Sobrantes)
NIVELACIN DE POZO (Hasta rasante en Concreto 3000 PSI
10.5 Hecho en Obra, h=0.15m. Incluye Suministro y Construccin)
PLACA CUBIERTA D=1.70m POZO INSPEC. (Prefabricada.
10.6 Incluye Suministro e Instalacin. Incluye Tapa)
PLACA CUBIERTA D=1.70m POZO INSPEC. (Fundida en Sitio.
Inc. Suministro, Formaleteo, Refuerzo e Instalacin. No
10.8 Inc.Tapa)
SUMIDERO LATERAL SL-100, H=1.25m (Fundido en Sitio,
Concreto Hecho en Obra. Incl. Sumin, Form, Ref. y Const. Incl.
10.1 Tapa)
TUBERIA CONCRETO D=10" CL. II SIN REFUERZO (Incluye
10.11 Suministro e Instalacin)
TUBERIA CONCRETO D=12" CL. II SIN REFUERZO (Incluye
10.12 Suministro e Instalacin)
TUBERIA PVC PARA DRENAJE D=2 1/2" SIN FILTRO (Incluye
10.13 Suministro e Instalacin)
TUBERIA PVC SANITARIA D=4" TIPO U.S. (Incluye Suministro
10.14 e Instalacin)
TUBERIA PVC SANITARIA D=6" TIPO U.S. (Incluye Suministro
10.15 e Instalacin)
INICIAL
FINAL
CIV
cll40c sur
cll40D sur
8005203
cll40D sur
cll40F Sur
8005250
cll40F Sur
cll40FBIS sur
8005325
8005387
8005434
UNIDAD
cll41 sur
COSTO DIRECTO
CANTIDADES
M3
269,363.00
0 $
M3
265,541.00
0 $
M3
295,722.00
0 $
M3
359,200.00
0 $
M3
374,460.00
0 $
M3
222,632.00
21.12 $
$
M2
511.00
4,701,987.84
0 $
0 $
M3
43,774.00
211.2 $
9,245,068.80
M3
3,453.00
930.864 $
3,214,273.39
0 $
ML
2,974.00
40 $
M2
4,441.00
0 $
M3
37,495.00
52.8 $
118,960.00
1,979,736.00
0 $
0 $
M3
67,871.00
216.48 $
14,692,714.08
M3
124,888.00
0 $
M3
110,529.00
0 $
M3
106,537.00
0 $
M3
125,764.00
0 $
M3
51,428.00
324.72 $
16,699,700.16
M2
888.00
1610.4 $
1,430,035.20
M3
45,364.00
108.24 $
4,910,199.36
M3
49,865.00
0 $
M3
116,069.00
0 $
M3
112,077.00
0 $
M3
120,224.00
0 $
M3
116,232.00
194.832 $
M3
118,887.00
0 $
M3
21,260.00
0 $
M3
79,499.00
0 $
LT
1,244.00
0 $
KG
557.00
38966.4 $
22,645,713.02
21,704,284.80
M3
21,260.00
0 $
M3
39,360.00
0 $
M3
53,788.00
0 $
M3
58,116.00
0 $
M3
75,429.00
158.4 $
M3
11,947,953.60
0 $
0 $
0 $
46,915.00
M2
1,666.00
1082.4 $
M3
595,289.00
0 $
M3
555,934.00
0 $
M3
580,861.00
0 $
M3
541,507.00
0 $
M3
807,912.00
86.592 $
M3
114,374.00
0 $
M3
190,563.00
0 $
M3
218,951.00
0 $
M3
235,428.00
0 $
M2
1,397.00
0 $
M2
1,459.00
0 $
1,803,278.40
69,958,715.90
M2
1,349.00
0 $
M3
514,957.00
0 $
M3
567,699.00
0 $
ML
1,339.00
0 $
ML
4,310.00
0 $
ML
6,521.00
0 $
ML
4,422.00
0 $
0 $
M2
46,953.00
0 $
M2
54,766.00
0 $
M2
45,608.00
0 $
M2
40,744.00
0 $
M2
54,422.00
0 $
M2
60,630.00
528 $
$
KG
32,012,640.00
2,419.00
0 $
0 $
0 $
ML
43,306.00
0 $
ML
51,899.00
0 $
UN
69,449.00
52.8 $
3,666,907.20
UN
675,293.00
4 $
2,701,172.00
ML
57,086.00
105.6 $
6,028,281.60
UN
43,879.00
79.2 $
3,475,216.80
ML
16,767.00
26.4 $
442,648.80
ML
19,474.00
0 $
ML
22,961.00
0 $
ML
27,563.00
0 $
ML
45,630.00
0 $
ML
57,648.00
158.4 $
9,131,443.20
M2
47,476.00
0 $
M2
45,749.00
0 $
0 $
M2
46,082.00
0 $
ML
3,919.00
0 $
M2
40,184.00
0 $
M2
36,172.00
105.6 $
0 $
3,819,763.20
-
M2
6,245.00
686.4 $
4,286,568.00
M2
7,221.00
1407.12 $
10,160,813.52
M2
8,684.00
0 $
M2
10,790.00
0 $
M2
13,028.00
0 $
M2
5,454.00
0 $
M2
6,193.00
0 $
0 $
UN
131,288.00
0 $
ML
319,816.00
0 $
ML
339,206.00
0 $
ML
305,606.00
0 $
ML
319,816.00
0 $
ML
339,206.00
0 $
ML
100,870.00
0 $
ML
1,573.00
0 $
0 $
UN
265,377.00
40 $
10,615,080.00
UN
129,803.00
4 $
519,212.00
UN
44,284.00
15 $
664,260.00
UN
44,284.00
4 $
177,136.00
UN
74,227.00
5 $
371,135.00
UN
1,079,753.00
10 $
10,797,530.00
UN
338,699.00
0 $
UN
1,451,433.00
8 $
ML
62,672.00
0 $
ML
89,673.00
60 $
ML
16,446.00
0 $
ML
21,419.00
0 $
ML
43,260.00
0 $
HORA
256,835.00
15 $
11,611,464.00
5,380,380.00
3,852,525.00
0 $
M3
18,272.00
0 $
M3
23,099.00
1541.7864 $
35,613,724.05
$
M2
$
$
87,079.00
-
0 $
0 $
0 $
ml/mes
6,663.00
264 $
1,759,032.00
ml/mes
15,604.00
264 $
4,119,456.00
ml/mes
3,656.00
0 $
Hombre/
1,118,172.00
4 $
4,472,688.00
m/mes
2,297.00
300 $
689,100.00
un/mes
1,183.00
200 $
236,600.00
MES
66,864.00
1 $
66,864.00
UN/MES
388,050.00
1 $
388,050.00
MES
64,635.00
1 $
64,635.00
M2/MES
28,850.00
10 $
288,500.00
UND
23,851.00
2 $
47,702.00
UN/MES
62,402.00
2 $
124,804.00
UND/MES
1,272,725.00
5 $
6,363,625.00
M2/MES
28,850.00
50 $
1,442,500.00
0 $
0 $
Unidad
199.00
4000 $
796,000.00
Unidad
70.00
400 $
28,000.00
Unidad
808.00
4 $
3,232.00
Unidad
404.00
4000 $
1,616,000.00
4 $
369,344.00
$
Un / Dia
$
$
Unidad
Predial/da
$
$
92,336.00
15,938.00
0 $
60 $
956,280.00
13,007,200.80
M2
8,077.00
1610.4 $
M2
12,176.00
0 $
UN
16,418.00
0 $
218,900.00
0 $
ML
$
SEGMENTO
VIAL(CIV)/CA
LZADA
$
164,175.00
40 $
6,567,000.00
21,504.00
14 $
301,056.00
69,241.00
14 $
969,374.00
389,114.00
30 $
11,673,420.00
KM/CALZAD
A
SEGMENTO
VIAL(CIV)/CA
LZADA
$
HR
ML
12,497.00
132 $
1,649,604.00
TRURNO
281,651.00
2 $
563,302.00
PROGRAMADO
ACUMULADO
INICIAL
FINAL
CIV
cll42 B sur
cll42 C sur
8005052
cll42 C sur
8005125
8005209
cll42 H sur
8005304
UNIDAD
AV VILLAVICENCIO
COSTO DIRECTO
CANTIDADES
M3
269,363.00
0 $
M3
265,541.00
0 $
M3
295,722.00
0 $
M3
359,200.00
0 $
M3
374,460.00
0 $
M3
222,632.00
31.56 $
0 $
7,026,265.92
-
M2
511.00
0 $
M3
43,774.00
315.6 $
13,815,074.40
M3
3,453.00
1272.92 $
4,395,392.76
0 $
ML
2,974.00
40 $
M2
4,441.00
0 $
M3
37,495.00
78.9 $
118,960.00
2,958,355.50
0 $
0 $
M3
67,871.00
289.3 $
19,635,080.30
M3
124,888.00
0 $
M3
110,529.00
0 $
M3
106,537.00
0 $
M3
125,764.00
0 $
M3
51,428.00
433.95 $
22,317,180.60
M2
888.00
2235.5 $
1,985,124.00
M3
45,364.00
144.65 $
6,561,902.60
M3
49,865.00
0 $
M3
116,069.00
0 $
M3
112,077.00
0 $
M3
120,224.00
0 $
M3
116,232.00
260.37 $
M3
118,887.00
0 $
M3
21,260.00
0 $
M3
79,499.00
0 $
0 $
LT
1,244.00
0 $
KG
557.00
52074 $
30,263,325.84
29,005,218.00
0 $
M3
21,260.00
0 $
M3
39,360.00
0 $
M3
53,788.00
0 $
M3
58,116.00
0 $
M3
75,429.00
236.7 $
17,854,044.30
0 $
0 $
M3
46,915.00
0 $
M2
1,666.00
1446.5 $
M3
595,289.00
0 $
M3
555,934.00
0 $
M3
580,861.00
0 $
M3
541,507.00
0 $
M3
807,912.00
144.65 $
M3
114,374.00
0 $
M3
190,563.00
0 $
M3
218,951.00
0 $
M3
235,428.00
0 $
M2
1,397.00
0 $
M2
1,459.00
0 $
0 $
2,409,869.00
116,864,470.80
M2
1,349.00
0 $
M3
514,957.00
0 $
M3
567,699.00
0 $
0 $
0 $
ML
1,339.00
0 $
ML
4,310.00
0 $
ML
6,521.00
0 $
ML
4,422.00
0 $
0 $
M2
46,953.00
0 $
M2
54,766.00
0 $
M2
45,608.00
0 $
M2
40,744.00
0 $
M2
54,422.00
0 $
M2
60,630.00
789 $
KG
47,837,070.00
0 $
0 $
0 $
2,419.00
0 $
0 $
ML
43,306.00
0 $
ML
51,899.00
0 $
UN
69,449.00
105.2 $
7,306,034.80
UN
675,293.00
4 $
2,701,172.00
ML
57,086.00
210.4 $
12,010,894.40
UN
43,879.00
157.8 $
6,924,106.20
ML
16,767.00
52.6 $
881,944.20
ML
19,474.00
0 $
ML
22,961.00
0 $
ML
27,563.00
0 $
ML
45,630.00
0 $
ML
57,648.00
315.6 $
18,193,708.80
0 $
0 $
M2
47,476.00
0 $
M2
45,749.00
0 $
0 $
M2
46,082.00
0 $
ML
3,919.00
0 $
M2
40,184.00
0 $
M2
36,172.00
157.8 $
0 $
5,707,941.60
-
M2
6,245.00
1025.7 $
6,405,496.50
M2
7,221.00
1880.45 $
13,578,729.45
M2
8,684.00
0 $
M2
10,790.00
0 $
M2
13,028.00
0 $
M2
5,454.00
0 $
M2
6,193.00
0 $
0 $
UN
131,288.00
0 $
ML
319,816.00
0 $
ML
339,206.00
0 $
ML
305,606.00
0 $
ML
319,816.00
0 $
ML
339,206.00
0 $
ML
100,870.00
0 $
ML
1,573.00
0 $
0 $
UN
265,377.00
40 $
10,615,080.00
UN
129,803.00
4 $
519,212.00
UN
44,284.00
15 $
664,260.00
UN
44,284.00
4 $
177,136.00
UN
74,227.00
5 $
371,135.00
UN
1,079,753.00
10 $
10,797,530.00
UN
338,699.00
0 $
UN
1,451,433.00
8 $
ML
62,672.00
0 $
ML
89,673.00
60 $
ML
16,446.00
0 $
ML
21,419.00
0 $
11,611,464.00
5,380,380.00
ML
43,260.00
0 $
HORA
256,835.00
200 $
18,272.00
0 $
M3
23,099.00
2144.502 $
M2
$
$
87,079.00
-
51,367,000.00
0 $
M3
49,535,851.70
0 $
0 $
0 $
ml/mes
6,663.00
526 $
3,504,738.00
ml/mes
15,604.00
526 $
8,207,704.00
ml/mes
3,656.00
0 $
Hombre/
1,118,172.00
4 $
4,472,688.00
m/mes
2,297.00
300 $
689,100.00
un/mes
1,183.00
200 $
236,600.00
MES
66,864.00
1 $
66,864.00
UN/MES
388,050.00
1 $
388,050.00
MES
64,635.00
1 $
64,635.00
M2/MES
28,850.00
10 $
288,500.00
UND
23,851.00
2 $
47,702.00
UN/MES
62,402.00
2 $
124,804.00
UND/MES
1,272,725.00
5 $
6,363,625.00
M2/MES
28,850.00
50 $
1,442,500.00
0 $
0 $
Unidad
199.00
4000 $
796,000.00
Unidad
70.00
400 $
28,000.00
Unidad
808.00
4 $
3,232.00
Unidad
404.00
4000 $
1,616,000.00
$
Un / Dia
$
$
Unidad
Predial/da
92,336.00
15,938.00
0 $
4 $
0 $
60 $
369,344.00
956,280.00
0 $
0 $
M2
8,077.00
2235.5 $
M2
12,176.00
0 $
18,056,133.50
-
UN
16,418.00
0 $
218,900.00
0 $
ML
$
SEGMENTO
VIAL(CIV)/CA
LZADA
$
SEGMENTO
VIAL(CIV)/CA
LZADA
$
164,175.00
40 $
6,567,000.00
21,504.00
14 $
301,056.00
69,241.00
14 $
969,374.00
KM/CALZAD
A
HR
389,114.00
30 $
11,673,420.00
ML
12,497.00
263 $
3,286,711.00
TRURNO
281,651.00
2 $
563,302.00
PROGRAMADO
ACUMULADO
INICIAL
FINAL
CIV
8004009
8004068
8004118
UNIDAD
COSTO DIRECTO
CANTIDADES
M3
269,363.00
0 $
M3
265,541.00
M3
295,722.00
0 $
M3
359,200.00
0 $
M3
374,460.00
0 $
M3
222,632.00
24.96 $
5,556,894.72
0 $
M2
511.00
0 $
M3
43,774.00
249.6 $
10,925,990.40
M3
3,453.00
892.32 $
3,081,180.96
0 $
ML
2,974.00
40 $
118,960.00
M2
4,441.00
1014 $
4,503,174.00
M3
37,495.00
62.4 $
2,339,688.00
0 $
0 $
M3
67,871.00
202.8 $
M3
124,888.00
0 $
13,764,238.80
-
M3
110,529.00
0 $
M3
106,537.00
0 $
M3
125,764.00
0 $
M3
51,428.00
304.2 $
15,644,397.60
M2
888.00
1638 $
1,454,544.00
M3
45,364.00
101.4 $
4,599,909.60
M3
49,865.00
0 $
M3
116,069.00
0 $
M3
112,077.00
0 $
M3
120,224.00
0 $
M3
116,232.00
182.52 $
M3
118,887.00
0 $
M3
21,260.00
0 $
M3
79,499.00
0 $
LT
1,244.00
0 $
KG
557.00
36504 $
$
M3
21,260.00
21,214,664.64
20,332,728.00
0 $
0 $
M3
39,360.00
0 $
M3
53,788.00
0 $
M3
58,116.00
0 $
M3
75,429.00
187.2 $
14,120,308.80
0 $
0 $
M3
46,915.00
0 $
M2
1,666.00
1014 $
M3
595,289.00
0 $
M3
555,934.00
0 $
M3
580,861.00
0 $
M3
541,507.00
0 $
M3
807,912.00
101.4 $
M3
114,374.00
0 $
M3
190,563.00
0 $
M3
218,951.00
0 $
M3
235,428.00
0 $
M2
1,397.00
0 $
1,689,324.00
81,922,276.80
M2
$
$
1,459.00
-
0 $
0 $
M2
1,349.00
0 $
M3
514,957.00
0 $
M3
567,699.00
0 $
0 $
ML
1,339.00
0 $
ML
4,310.00
0 $
ML
6,521.00
0 $
ML
4,422.00
0 $
0 $
M2
46,953.00
0 $
M2
54,766.00
0 $
M2
45,608.00
0 $
M2
40,744.00
0 $
M2
54,422.00
0 $
M2
60,630.00
624 $
0 $
37,833,120.00
-
KG
2,419.00
0 $
0 $
0 $
ML
43,306.00
0 $
ML
51,899.00
0 $
UN
69,449.00
62.4 $
4,333,617.60
UN
675,293.00
4 $
2,701,172.00
ML
57,086.00
124.8 $
7,124,332.80
UN
43,879.00
93.6 $
4,107,074.40
ML
16,767.00
31.2 $
523,130.40
ML
19,474.00
0 $
ML
22,961.00
0 $
ML
27,563.00
0 $
ML
45,630.00
0 $
ML
$
$
57,648.00
-
187.2 $
M2
47,476.00
0 $
M2
$
$
45,749.00
-
0 $
0 $
10,791,705.60
M2
46,082.00
0 $
ML
3,919.00
0 $
M2
40,184.00
0 $
M2
$
$
36,172.00
-
124.8 $
0 $
4,514,265.60
-
M2
6,245.00
811.2 $
5,065,944.00
M2
7,221.00
1318.2 $
9,518,722.20
M2
8,684.00
0 $
M2
10,790.00
0 $
M2
13,028.00
0 $
M2
5,454.00
0 $
M2
$
$
6,193.00
-
0 $
0 $
UN
131,288.00
0 $
ML
319,816.00
0 $
ML
339,206.00
0 $
ML
305,606.00
0 $
ML
319,816.00
0 $
ML
339,206.00
0 $
ML
100,870.00
0 $
ML
$
$
1,573.00
-
0 $
0 $
UN
UN
$
$
265,377.00
129,803.00
40 $
4 $
10,615,080.00
519,212.00
UN
44,284.00
15 $
664,260.00
UN
44,284.00
4 $
177,136.00
UN
74,227.00
5 $
371,135.00
UN
1,079,753.00
10 $
10,797,530.00
UN
338,699.00
0 $
UN
1,451,433.00
8 $
ML
62,672.00
0 $
ML
89,673.00
60 $
ML
16,446.00
0 $
ML
21,419.00
0 $
ML
43,260.00
0 $
HORA
$
$
256,835.00
-
200 $
0 $
M3
18,272.00
0 $
M3
$
$
23,099.00
-
1541.592 $
0 $
M2
$
$
87,079.00
-
0 $
0 $
11,611,464.00
5,380,380.00
51,367,000.00
-
35,609,233.61
-
ml/mes
6,663.00
312 $
2,078,856.00
ml/mes
15,604.00
312 $
4,868,448.00
ml/mes
3,656.00
0 $
Hombre/
1,118,172.00
4 $
4,472,688.00
m/mes
2,297.00
300 $
689,100.00
un/mes
MES
UN/MES
MES
$
$
$
$
1,183.00
66,864.00
388,050.00
64,635.00
200
1
1
1
$
$
$
$
236,600.00
66,864.00
388,050.00
64,635.00
M2/MES
UND
UN/MES
$
$
$
28,850.00
23,851.00
62,402.00
10 $
2 $
2 $
288,500.00
47,702.00
124,804.00
UND/MES
M2/MES
$
$
$
$
1,272,725.00
28,850.00
-
Unidad
Unidad
Unidad
5
50
0
0
$
$
$
$
6,363,625.00
1,442,500.00
-
199.00
4000 $
796,000.00
70.00
400 $
28,000.00
808.00
4 $
3,232.00
Unidad
$
$
404.00
-
4000 $
0 $
1,616,000.00
-
Un / Dia
92,336.00
4 $
369,344.00
$
Unidad
Predial/da
0 $
$
$
15,938.00
-
60 $
0 $
956,280.00
-
M2
8,077.00
1638 $
13,230,126.00
M2
UN
$
$
12,176.00
16,418.00
0 $
60 $
985,080.00
218,900.00
0 $
164,175.00
40 $
6,567,000.00
SEGMENTO
VIAL(CIV)/CA
LZADA
$
21,504.00
14 $
301,056.00
SEGMENTO
VIAL(CIV)/CA
LZADA
$
HR
$
69,241.00
389,114.00
14 $
30 $
969,374.00
11,673,420.00
KM/CALZAD
A
ML
ML
12,497.00
156 $
1,949,532.00
TRURNO
HORAS
$
$
281,651.00
-
2 $
0 $
563,302.00
-
PROGRAMADO
ACUMULADO
INICIAL
FINAL
cll 57 B sur cll57 C sur
UNIDAD
COSTO DIRECTO
CIV
8008001
CANTIDADES
M3
269,363.00
0 $
M3
265,541.00
0 $
M3
295,722.00
0 $
M3
M3
M3
$
$
$
$
359,200.00
374,460.00
222,632.00
-
0
0
3
0
M2
511.00
0 $
M3
43,774.00
30 $
1,313,220.00
M3
$
$
3,453.00
-
154.375 $
0 $
533,056.88
-
ML
2,974.00
20 $
59,480.00
M2
4,441.00
0 $
M3
$
$
$
37,495.00
-
7.5 $
0 $
0 $
281,212.50
-
M3
67,871.00
48.75 $
3,308,711.25
M3
124,888.00
0 $
M3
110,529.00
0 $
M3
106,537.00
0 $
M3
125,764.00
0 $
M3
M2
$
$
51,428.00
888.00
48.75 $
237.5 $
2,507,115.00
210,900.00
M3
45,364.00
16.25 $
737,165.00
M3
49,865.00
0 $
$
$
$
$
667,896.00
-
M3
116,069.00
0 $
M3
112,077.00
0 $
M3
120,224.00
0 $
M3
116,232.00
0 $
M3
118,887.00
0 $
M3
21,260.00
0 $
M3
79,499.00
0 $
LT
1,244.00
0 $
KG
M3
$
$
$
557.00
21,260.00
0 $
0 $
0 $
M3
39,360.00
0 $
M3
53,788.00
0 $
M3
58,116.00
0 $
M3
$
$
$
75,429.00
-
22.5 $
0 $
0 $
M3
46,915.00
0 $
M2
1,666.00
0 $
M3
595,289.00
0 $
1,697,152.50
-
M3
555,934.00
0 $
M3
580,861.00
0 $
M3
541,507.00
0 $
M3
807,912.00
0 $
M3
114,374.00
0 $
M3
190,563.00
0 $
M3
218,951.00
0 $
M3
235,428.00
0 $
M2
1,397.00
0 $
M2
$
$
1,459.00
-
0 $
0 $
M2
1,349.00
0 $
M3
514,957.00
40.625 $
M3
ML
$
$
$
567,699.00
1,339.00
0 $
0 $
0 $
ML
4,310.00
0 $
ML
6,521.00
0 $
ML
$
$
4,422.00
-
0 $
0 $
20,920,128.13
M2
46,953.00
0 $
M2
54,766.00
0 $
M2
45,608.00
0 $
M2
40,744.00
0 $
M2
54,422.00
0 $
M2
$
$
$
60,630.00
-
75 $
0 $
0 $
KG
$
$
$
2,419.00
-
0 $
0 $
0 $
ML
43,306.00
0 $
ML
51,899.00
0 $
UN
69,449.00
10 $
694,490.00
UN
675,293.00
4 $
2,701,172.00
ML
57,086.00
20 $
1,141,720.00
UN
43,879.00
15 $
658,185.00
ML
16,767.00
5 $
83,835.00
ML
19,474.00
0 $
ML
22,961.00
0 $
4,547,250.00
-
ML
27,563.00
0 $
ML
45,630.00
0 $
ML
$
$
57,648.00
-
30 $
0 $
M2
47,476.00
0 $
M2
$
$
45,749.00
-
0 $
0 $
M2
46,082.00
0 $
ML
3,919.00
0 $
M2
40,184.00
0 $
M2
$
$
36,172.00
-
15 $
0 $
542,580.00
-
M2
6,245.00
97.5 $
608,887.50
M2
7,221.00
211.25 $
1,525,436.25
M2
8,684.00
0 $
M2
10,790.00
0 $
M2
13,028.00
0 $
M2
5,454.00
0 $
M2
6,193.00
0 $
1,729,440.00
-
0 $
UN
131,288.00
0 $
ML
319,816.00
0 $
ML
339,206.00
0 $
ML
305,606.00
0 $
ML
319,816.00
0 $
ML
339,206.00
0 $
ML
100,870.00
0 $
ML
$
$
1,573.00
-
0 $
0 $
UN
UN
$
$
265,377.00
129,803.00
0 $
2 $
259,606.00
UN
44,284.00
2 $
88,568.00
UN
44,284.00
4 $
177,136.00
UN
74,227.00
5 $
371,135.00
UN
1,079,753.00
4 $
4,319,012.00
UN
338,699.00
0 $
UN
1,451,433.00
4 $
ML
62,672.00
0 $
ML
89,673.00
3 $
269,019.00
ML
16,446.00
10 $
164,460.00
ML
21,419.00
0 $
ML
43,260.00
0 $
5,805,732.00
-
HORA
$
$
256,835.00
-
60 $
0 $
15,410,100.00
-
M3
18,272.00
0 $
M3
$
$
23,099.00
-
248.90625 $
0 $
M2
$
$
87,079.00
-
0 $
0 $
ml/mes
6,663.00
50 $
333,150.00
ml/mes
15,604.00
50 $
780,200.00
ml/mes
3,656.00
0 $
Hombre/
1,118,172.00
4 $
4,472,688.00
m/mes
2,297.00
150 $
344,550.00
un/mes
MES
UN/MES
MES
$
$
$
$
1,183.00
66,864.00
388,050.00
64,635.00
150
1
1
1
$
$
$
$
177,450.00
66,864.00
388,050.00
64,635.00
M2/MES
UND
$
$
28,850.00
23,851.00
4 $
1 $
115,400.00
23,851.00
5,749,485.47
-
UN/MES
62,402.00
UND/MES
M2/MES
$
$
$
$
1,272,725.00
28,850.00
-
Unidad
199.00
400 $
Unidad
70.00
400 $
28,000.00
Unidad
808.00
4 $
3,232.00
Unidad
$
$
404.00
-
4 $
0 $
1,616.00
-
Un / Dia
92,336.00
4 $
369,344.00
$
Unidad
Predial/da
1 $
5
10
0
0
$
$
$
$
62,402.00
6,363,625.00
288,500.00
-
0 $
$
$
15,938.00
-
40 $
$
637,520.00
-
M2
8,077.00
250 $
2,019,250.00
M2
UN
$
$
12,176.00
16,418.00
0 $
5 $
82,090.00
218,900.00
0 $
164,175.00
4 $
656,700.00
SEGMENTO
VIAL(CIV)/CA
LZADA
$
21,504.00
5 $
107,520.00
SEGMENTO
VIAL(CIV)/CA
LZADA
$
HR
$
69,241.00
389,114.00
14 $
10 $
969,374.00
3,891,140.00
KM/CALZAD
A
ML
ML
12,497.00
25 $
312,425.00
TRURNO
HORAS
$
$
281,651.00
-
2 $
0 $
563,302.00
-
PROGRAMADO
ACUMULADO
PROGRAMADO
ACUMULADO
PROGRAMACION
ENERO
VALOR CON AIU
2 ENE-10ENE
6,040,345.67
11ENE-17ENE
11,876,553.75
4,129,173.24
$
$
$
$
152,820.37
2,543,241.32
18,874,798.26
21,453,046.03
1,837,075.56
6,307,821.81
29,091,511.78
27,882,118.63
15,348,778.49
2,316,557.43
89,871,526.94
41,124,609.01
4,710,643.20
3,470,024.41
7,744,151.18
4,464,390.69
568,642.85
11,730,586.15
$
$
4,907,007.61
-
5,506,682.14
13,052,952.93
13,636,520.28
666,998.74
853,332.71
227,555.39
476,773.60
13,870,902.23
$
$
$
$
14,916,511.63
6,911,833.07
4,949,094.62
45,750,693.38
2,259,716.89
5,292,003.95
5,745,778.71
885,243.08
303,945.02
85,895.94
498,503.23
83,032.49
370,617.66
61,279.74
160,327.79
8,174,945.58
1,853,088.30
1,022,570.73
53,819.51
35,969.82
1,893.15
4,151.95
218.52
2,075,972.75
109,261.72
474,472.82
24,972.25
1,228,472.29
64,656.44
16,709,526.21
879,448.75
8,436,208.55
386,747.56
1,245,293.32
14,996,102.58
2,119,141.67
723,638.37
512,497,922.10
SEMANAL
1,134,270.35
SEMANAL
1,134,270.35
ENERO
VALOR CON AIU
2 ENE-10ENE
$
$
9,026,198.36
-
11ENE-17ENE
17,747,350.21
5,646,482.41
$
$
$
$
152,820.37
3,800,411.75
25,223,942.80
28,669,467.01
2,550,162.95
8,429,660.25
38,877,376.01
37,261,164.63
22,935,958.77
$
$
3,095,805.92
150,128,376.43
61,453,250.96
9,385,599.70
3,470,024.41
15,429,634.54
8,894,960.25
1,132,977.80
23,372,304.21
$
$
7,332,630.69
-
8,228,735.25
17,443,732.83
13,636,520.28
666,998.74
853,332.71
227,555.39
476,773.60
13,870,902.23
$
$
$
14,916,511.63
6,911,833.07
$
$
65,987,928.23
63,635,568.10
4,502,314.71
10,543,916.96
5,745,778.71
885,243.08
303,945.02
85,895.94
498,503.23
83,032.49
370,617.66
61,279.74
160,327.79
8,174,945.58
1,853,088.30
1,022,570.73
35,969.82
4,151.95
2,075,972.75
$
$
$
$
474,472.82
1,228,472.29
$
$
23,195,569.95
-
8,436,208.55
386,747.56
1,245,293.32
14,996,102.58
4,222,229.24
723,638.37
782,189,241.61
SEMANAL
SEMANAL
ENERO
VALOR CON AIU
2 ENE-10ENE
11ENE-17ENE
7,138,590.34
14,035,927.16
3,958,197.83
152,820.37
5,784,942.14
3,005,648.84
$
$
17,682,044.93
-
20,097,365.74
1,868,560.46
5,909,212.23
27,253,134.65
26,120,166.57
18,139,465.49
2,170,167.44
105,240,355.13
$
$
48,601,810.64
-
5,567,123.78
3,470,024.41
9,152,178.67
5,276,098.09
672,032.46
13,863,419.99
$
$
$
$
5,799,190.81
-
6,507,897.08
12,228,098.92
$
$
$
$
$
$
13,636,520.28
666,998.74
853,332.71
227,555.39
476,773.60
13,870,902.23
$
$
$
14,916,511.63
6,911,833.07
$
$
$
$
$
$
65,987,928.23
-
45,744,924.79
-
2,670,574.50
6,254,186.49
5,745,778.71
885,243.08
$
$
$
$
303,945.02
85,895.94
498,503.23
83,032.49
$
$
$
370,617.66
61,279.74
160,327.79
$
$
$
$
8,174,945.58
1,853,088.30
-
1,022,570.73
35,969.82
4,151.95
$
$
2,075,972.75
-
474,472.82
$
$
1,228,472.29
-
16,995,904.08
$
$
1,265,469.82
8,436,208.55
386,747.56
$
$
1,245,293.32
14,996,102.58
2,504,440.16
$
723,638.37
$
$
611,530,588.16
SEMANAL
SEMANAL
$
$
$
$
ENERO
VALOR CON AIU
2 ENE-10ENE
11ENE-17ENE
$
$
$
$
$
858,003.65
-
1,687,010.48
$
$
684,784.37
-
76,410.18
$
$
$
361,255.87
-
4,250,491.57
$
$
3,220,731.69
270,929.86
946,989.14
$
$
$
$
$
$
2,180,224.22
-
$
$
26,874,762.27
$
$
$
$
$
$
$
$
5,841,563.78
-
$
$
$
892,167.27
3,470,024.41
1,466,695.30
845,528.54
107,697.51
$
$
2,221,701.92
-
$
$
$
$
697,018.13
-
782,199.17
1,959,631.24
$
$
$
$
333,499.37
113,777.69
227,555.39
476,773.60
5,548,360.89
$
$
7,458,255.82
-
345,591.65
211,271.34
$
$
$
$
$
$
19,796,378.47
-
7,385,999.46
-
427,976.68
1,002,273.48
5,745,778.71
442,621.54
$
$
$
$
227,958.76
85,895.94
498,503.23
83,032.49
$
$
148,247.06
30,639.87
80,163.89
$
$
$
$
8,174,945.58
370,617.66
-
35,969.82
4,151.95
$
$
2,075.97
-
474,472.82
$
$
818,981.53
-
2,594,002.45
$
$
105,455.82
843,620.86
138,124.13
$
$
1,245,293.32
4,998,700.86
401,352.59
$
723,638.37
$
$
131,297,779.62
SEMANAL
SEMANAL
SEMANAL TOTAL
1,134,270.35
SEMANAL TOTAL
1,134,270.35
AMACION
O O65 KENNEDY
18ENE-24ENE
25 ENER-31ENER
1 FEB-7 FEB
4,949,094.62
53,819.51 $
53,819.51 $
53,819.51
1,893.15 $
1,893.15 $
1,893.15
218.52 $
218.52 $
218.52
109,261.72 $
109,261.72 $
109,261.72
24,972.25 $
24,972.25 $
24,972.25
64,656.44 $
64,656.44 $
64,656.44
879,448.75 $
879,448.75 $
879,448.75
$
$
8,436,208.55
128,915.85 $
128,915.85
4,998,700.86
706,380.56
361,819.18
1,134,270.35 $
14,648,489.37 $
7,330,086.80
2,268,540.69 $
16,917,030.06 $
24,247,116.86
18ENE-24ENE
25 ENER-31ENER
1 FEB-7 FEB
18ENE-24ENE
25 ENER-31ENER
1 FEB-7 FEB
$
$
18ENE-24ENE
$
$
25 ENER-31ENER
$
$
1 FEB-7 FEB
1,134,270.35 $
14,648,489.37
2,268,540.69 $
16,917,030.06 $
7,330,086.80
24,247,116.86
FEBRERO
8FEB-14 FEB
15FEB-21 FEB
22 FEB-28 FEB
53,819.51
53,819.51 $
53,819.51
1,893.15
1,893.15 $
1,893.15
218.52
218.52 $
218.52
109,261.72
109,261.72 $
109,261.72
24,972.25
24,972.25 $
24,972.25
64,656.44
64,656.44 $
64,656.44
879,448.75
879,448.75 $
879,448.75
128,915.85
415,097.77
415,097.77 $
415,097.77
4,998,700.86
4,998,700.86
706,380.56
706,380.56
361,819.18
7,745,184.57
7,254,449.54 $
1,549,368.12
31,992,301.43
39,246,750.97 $
40,796,119.08
FEBRERO
15FEB-21 FEB
15FEB-21 FEB
22 FEB-28 FEB
$
$
8,436,208.55
128,915.85 $
128,915.85
4,998,700.86
1,407,409.75
361,819.18
8,565,124.40 $
6,896,845.64
8,565,124.40 $
15,461,970.05
FEBRERO
15FEB-21 FEB
15FEB-21 FEB
22 FEB-28 FEB
$
$
$
$
$
$
FEBRERO
15FEB-21 FEB
15FEB-21 FEB
22 FEB-28 FEB
7,745,184.57
15,819,573.94 $
8,446,213.76
31,992,301.43
47,811,875.37 $
56,258,089.13
MARZO
1 MAR-7MAR
8MAR-14MAR
3,958,851.25
3,958,851.25
1,376,391.08
1,376,391.08
76,410.18
76,410.18
1,271,620.66
1,271,620.66
10,726,523.02
10,726,523.02
918,537.78
918,537.78
1,576,955.45
6,970,529.66
15,250,231.13
15,250,231.13
188,309.74
188,309.74
441,000.33
441,000.33
478,814.89
478,814.89
73,770.26
73,770.26
25,328.75
25,328.75
7,158.00
7,158.00
41,541.94
41,541.94
6,919.37
6,919.37
30,884.80
30,884.80
5,106.64
5,106.64
13,360.65
13,360.65
681,245.47
681,245.47
154,424.02
154,424.02
53,819.51
53,819.51
1,893.15
1,893.15
218.52
218.52
109,261.72
109,261.72
24,972.25
24,972.25
64,656.44
64,656.44
879,448.75
879,448.75
36,860,700.31
45,408,185.42
77,656,819.39
123,065,004.82
MARZO
1 MAR-7MAR
15MAR-21 MAR
65,987,928.23
85,214.23
85,214.23
2,997.49
2,997.49
346.00
346.00
172,997.73
172,997.73
237,236.41
409,490.76
128,915.85
415,097.77
415,097.77
4,998,700.86
4,998,700.86
1,407,409.75
1,407,409.75
361,819.18
7,573,498.85
73,717,419.22
23,035,468.90
96,752,888.12
MARZO
1 MAR-7MAR
15MAR-21 MAR
$
$
$
$
MARZO
1 MAR-7MAR
15MAR-21 MAR
44,434,199.16
119,125,604.64
100,692,288.30
219,817,892.94
15MAR-21 MAR
22 MAR-31 MAR
3,958,851.25
1,376,391.08
1,576,955.45
4,718,699.57
1,576,955.45
6,970,529.66
7,272,877.95
6,970,529.66
3,409,130.07
3,409,130.07
166,749.68
166,749.68
213,333.18
213,333.18
56,888.85
56,888.85
119,193.40
119,193.40
3,467,725.56
3,467,725.56
3,729,127.91
3,729,127.91
1,727,958.27
1,727,958.27
15,250,231.13
188,309.74
188,309.74
441,000.33
441,000.33
478,814.89
478,814.89
73,770.26
73,770.26
25,328.75
25,328.75
7,158.00
7,158.00
41,541.94
41,541.94
6,919.37
6,919.37
30,884.80
30,884.80
5,106.64
5,106.64
13,360.65
13,360.65
681,245.47
681,245.47
154,424.02
154,424.02
53,819.51
53,819.51
1,893.15
1,893.15
218.52
218.52
109,261.72
109,261.72
24,972.25
24,972.25
64,656.44
64,656.44
879,448.75
879,448.75
45,305,200.69
36,711,304.74
168,370,205.51
205,081,510.25
15MAR-21 MAR
22 MAR-31 MAR
5,915,783.40
5,915,783.40
1,882,160.80
1,882,160.80
76,410.18
1,900,205.88
14,334,733.50
1,275,081.47
4,214,830.12
4,545,506.76
222,332.91
284,444.24
75,851.80
158,924.53
4,623,634.08
$
$
$
4,972,170.54
2,303,944.36
21,211,856.03
21,211,856.03
321,593.91
321,593.91
753,136.93
753,136.93
410,412.76
410,412.76
63,231.65
63,231.65
21,710.36
21,710.36
6,135.42
6,135.42
35,607.37
35,607.37
5,930.89
5,930.89
26,472.69
26,472.69
4,377.12
4,377.12
11,451.98
11,451.98
583,924.68
583,924.68
132,363.45
132,363.45
85,214.23
85,214.23
2,997.49
2,997.49
346.00
346.00
172,997.73
172,997.73
237,236.41
409,490.76
409,490.76
23,195,569.95
415,097.77
55,905,099.80
71,045,266.05
152,657,987.92
223,703,253.97
15MAR-21 MAR
22 MAR-31 MAR
474,472.82
1,265,469.82
$
$
15MAR-21 MAR
8,436,208.55
386,747.56
$
$
1,245,293.32
14,996,102.58
2,504,440.16
$
$
723,638.37
-
$
$
30,032,373.18
30,032,373.18
22 MAR-31 MAR
101,210,300.49
137,788,943.96
321,028,193.43
458,817,137.39
ABRIL
1 ABRIL-11 ABRIL
11ABRIL-18ABRIL
4,718,699.57 $
1,576,955.45
4,718,699.57
7,272,877.95 $
6,970,529.66
7,272,877.95
1,158,278.72
785,107.20 $
785,107.20
578,337.40 $
578,337.40
1,290,691.86 $
1,290,691.86
744,065.12 $
744,065.12
94,773.81 $
94,773.81
1,955,097.69 $
1,955,097.69
917,780.36 $
917,780.36
2,175,492.16 $
2,175,492.16
3,409,130.07 $
3,409,130.07
166,749.68 $
166,749.68
213,333.18 $
213,333.18
56,888.85 $
56,888.85
119,193.40 $
119,193.40
3,467,725.56 $
3,467,725.56
3,729,127.91 $
3,729,127.91
1,727,958.27 $
1,727,958.27
188,309.74 $
188,309.74
441,000.33 $
441,000.33
478,814.89 $
478,814.89
73,770.26 $
73,770.26
25,328.75 $
25,328.75
7,158.00 $
7,158.00
41,541.94 $
41,541.94
6,919.37 $
6,919.37
30,884.80 $
30,884.80
5,106.64 $
5,106.64
13,360.65 $
13,360.65
681,245.47 $
681,245.47
154,424.02 $
154,424.02
53,819.51 $
53,819.51
1,893.15 $
1,893.15
218.52 $
218.52
109,261.72 $
109,261.72
24,972.25 $
24,972.25
64,656.44 $
64,656.44
879,448.75 $
879,448.75
45,252,650.34 $
37,863,443.94
250,334,160.59 $
288,197,604.53
ABRIL
1 ABRIL-11 ABRIL
19ABRIL-25ABRIL
5,915,783.40
1,882,160.80
76,410.18
1,900,205.88
14,334,733.50
1,275,081.47
4,214,830.12
12,959,125.34 $
12,959,125.34
18,630,582.32 $
18,630,582.32
2,346,399.93
867,506.10
3,857,408.64
2,223,740.06
283,244.45
5,843,076.05
4,545,506.76 $
4,545,506.76
222,332.91 $
222,332.91
284,444.24 $
284,444.24
75,851.80 $
75,851.80
158,924.53 $
158,924.53
4,623,634.08 $
4,623,634.08
$
$
$
4,972,170.54 $
-
2,303,944.36 $
4,972,170.54
2,303,944.36
21,211,856.03
321,593.91 $
321,593.91
753,136.93 $
753,136.93
410,412.76 $
410,412.76
63,231.65 $
63,231.65
21,710.36 $
21,710.36
6,135.42 $
6,135.42
35,607.37 $
35,607.37
5,930.89 $
5,930.89
26,472.69 $
26,472.69
4,377.12 $
4,377.12
11,451.98 $
11,451.98
583,924.68 $
583,924.68
132,363.45 $
132,363.45
85,214.23 $
85,214.23
2,997.49 $
2,997.49
346.00 $
346.00
172,997.73 $
172,997.73
102,225,482.94 $
66,835,796.77
325,928,736.91 $
392,764,533.67
ABRIL
1 ABRIL-11 ABRIL
19ABRIL-25ABRIL
222,547.88 $
222,547.88
521,182.21 $
521,182.21
478,814.89 $
478,814.89
73,770.26 $
73,770.26
$
$
$
$
25,328.75
7,158.00
41,541.94
6,919.37
$
$
$
$
25,328.75
7,158.00
41,541.94
6,919.37
$
$
$
30,884.80 $
5,106.64 $
13,360.65 $
30,884.80
5,106.64
13,360.65
$
$
$
$
681,245.47
154,424.02
-
$
$
$
$
681,245.47
154,424.02
-
85,214.23 $
85,214.23
2,997.49 $
2,997.49
346.00 $
346.00
172,997.73 $
102,372.69 $
16,995,904.08
$
$
19,622,117.09 $
49,654,490.26 $
ABRIL
1 ABRIL-11 ABRIL
19ABRIL-25ABRIL
172,997.73
102,372.69
2,626,213.00
52,280,703.27
167,100,250.36
107,325,453.71
625,917,387.75
733,242,841.47
19ABRIL-25ABRIL
26 ABRIL-30ABRIL
4,718,699.57
7,272,877.95
3,837,194.62 $
3,837,194.62
1,158,278.72
89,871,526.94
785,107.20 $
785,107.20
578,337.40 $
578,337.40
1,290,691.86 $
1,290,691.86
744,065.12 $
744,065.12
94,773.81 $
94,773.81
1,955,097.69 $
1,955,097.69
917,780.36 $
917,780.36
2,175,492.16 $
2,175,492.16
188,309.74 $
188,309.74
441,000.33 $
441,000.33
478,814.89 $
478,814.89
73,770.26 $
73,770.26
25,328.75 $
25,328.75
7,158.00 $
7,158.00
41,541.94 $
41,541.94
6,919.37 $
6,919.37
30,884.80 $
30,884.80
5,106.64 $
5,106.64
13,360.65 $
13,360.65
681,245.47 $
681,245.47
154,424.02 $
154,424.02
53,819.51 $
53,819.51
1,893.15 $
1,893.15
218.52 $
218.52
109,261.72 $
109,261.72
24,972.25 $
24,972.25
64,656.44 $
64,656.44
879,448.75 $
879,448.75
118,682,058.59 $
15,660,675.42
406,879,663.12 $
422,540,338.54
19ABRIL-25ABRIL
26 ABRIL-30ABRIL
12,611,971.40
12,959,125.34
1,547,902.96
2,346,399.93 $
2,346,399.93
867,506.10 $
867,506.10
3,857,408.64 $
3,857,408.64
2,223,740.06 $
2,223,740.06
283,244.45 $
283,244.45
5,843,076.05 $
5,843,076.05
321,593.91 $
321,593.91
753,136.93 $
753,136.93
410,412.76 $
410,412.76
63,231.65 $
63,231.65
21,710.36 $
21,710.36
6,135.42 $
6,135.42
35,607.37 $
35,607.37
5,930.89 $
5,930.89
26,472.69 $
26,472.69
4,377.12 $
4,377.12
11,451.98 $
11,451.98
583,924.68 $
583,924.68
132,363.45 $
132,363.45
85,214.23 $
85,214.23
2,997.49 $
2,997.49
346.00 $
346.00
172,997.73 $
172,997.73
31,018,405.23 $
32,219,154.25
423,782,938.91 $
456,002,093.16
19ABRIL-25ABRIL
26 ABRIL-30ABRIL
4,678,642.39 $
4,678,642.39
1,319,399.28 $
1,319,399.28
5,784,942.14
6,699,121.91
622,853.49
1,969,737.41
9,084,378.22
8,706,722.19
1,391,780.94 $
1,391,780.94
867,506.10 $
867,506.10
2,288,044.67 $
2,288,044.67
1,319,024.52 $
1,319,024.52
168,008.11 $
168,008.11
3,465,855.00 $
3,465,855.00
1,626,974.27 $
1,626,974.27
3,057,024.73 $
3,057,024.73
$
$
4,545,506.76 $
222,332.91 $
4,545,506.76
222,332.91
284,444.24 $
284,444.24
75,851.80 $
75,851.80
158,924.53 $
158,924.53
4,623,634.08 $
4,623,634.08
4,972,170.54 $
4,972,170.54
2,303,944.36 $
2,303,944.36
21,995,976.08 $
21,995,976.08
15,248,308.26 $
15,248,308.26
222,547.88 $
222,547.88
521,182.21 $
521,182.21
478,814.89 $
478,814.89
73,770.26 $
73,770.26
$
$
$
$
25,328.75
7,158.00
41,541.94
6,919.37
$
$
$
$
25,328.75
7,158.00
41,541.94
6,919.37
$
$
$
30,884.80 $
5,106.64 $
13,360.65 $
30,884.80
5,106.64
13,360.65
$
$
$
$
681,245.47
154,424.02
-
$
$
$
$
681,245.47
154,424.02
-
85,214.23 $
85,214.23
2,997.49 $
2,997.49
346.00 $
346.00
172,997.73 $
172,997.73
102,372.69 $
102,372.69
$
$
77,239,566.58 $
129,520,269.84 $
110,107,321.93
239,627,591.77
19ABRIL-25ABRIL
26 ABRIL-30ABRIL
226,940,030.40
157,987,151.61
960,182,871.87
1,118,170,023.48
MAYO
1 MAY-10 MAYO
10MAYO-16MAY
3,837,194.62 $
3,837,194.62
10,281,152.25 $
785,107.20
10,281,152.25
785,107.20
$
$
578,337.40
578,337.40
1,290,691.86 $
1,290,691.86
744,065.12
744,065.12
94,773.81
94,773.81
1,955,097.69 $
1,955,097.69
917,780.36
917,780.36
2,175,492.16 $
2,175,492.16
188,309.74
188,309.74
441,000.33
441,000.33
478,814.89
478,814.89
73,770.26
73,770.26
25,328.75
25,328.75
7,158.00
7,158.00
41,541.94
41,541.94
6,919.37
6,919.37
30,884.80
30,884.80
5,106.64
5,106.64
13,360.65
13,360.65
681,245.47
681,245.47
154,424.02
154,424.02
53,819.51
53,819.51
1,893.15
1,893.15
218.52
218.52
109,261.72
109,261.72
24,972.25
24,972.25
64,656.44
64,656.44
879,448.75
879,448.75
25,941,827.68 $
25,941,827.68
448,482,166.22 $
474,423,993.89
MAYO
1 MAY-10 MAYO
17 MAY-23 MAY
12,611,971.40
1,547,902.96
75,064,188.21 $
75,064,188.21
2,346,399.93
867,506.10
3,857,408.64
2,223,740.06
283,244.45
5,843,076.05
8,721,866.42
321,593.91
321,593.91
753,136.93
753,136.93
410,412.76
410,412.76
63,231.65
63,231.65
21,710.36
21,710.36
6,135.42
6,135.42
35,607.37
35,607.37
5,930.89
5,930.89
26,472.69
26,472.69
4,377.12
4,377.12
11,451.98
11,451.98
583,924.68
583,924.68
132,363.45
132,363.45
85,214.23
85,214.23
2,997.49
2,997.49
346.00
346.00
172,997.73
172,997.73
107,283,342.47 $
86,423,959.30
563,285,435.63 $
649,709,394.93
MAYO
1 MAY-10 MAYO
17 MAY-23 MAY
4,678,642.39
1,319,399.28
152,820.37
5,894,014.98
$
$
6,699,121.91 $
622,853.49
6,699,121.91
622,853.49
1,969,737.41 $
1,969,737.41
9,084,378.22 $
9,084,378.22
8,706,722.19 $
8,706,722.19
$
$
1,391,780.94 $
$
867,506.10
2,288,044.67 $
2,288,044.67
1,319,024.52 $
1,319,024.52
867,506.10
1,391,780.94
168,008.11
168,008.11
3,465,855.00 $
3,465,855.00
1,626,974.27 $
1,626,974.27
3,057,024.73 $
3,057,024.73
$
$
4,545,506.76
222,332.91
284,444.24
75,851.80
158,924.53
4,623,634.08
4,972,170.54
2,303,944.36
21,995,976.08
15,248,308.26
222,547.88
222,547.88
521,182.21
521,182.21
478,814.89
478,814.89
73,770.26
73,770.26
$
$
$
$
25,328.75
7,158.00
41,541.94
6,919.37
$
$
$
$
25,328.75
7,158.00
41,541.94
6,919.37
$
$
$
30,884.80
5,106.64
13,360.65
$
$
$
30,884.80
5,106.64
13,360.65
681,245.47 $
154,424.02 $
$
$
681,245.47
154,424.02
-
$
$
$
$
$
85,214.23
85,214.23
2,997.49
2,997.49
346.00
346.00
172,997.73
172,997.73
102,372.69
102,372.69
$
$
104,475,200.16 $
344,102,791.93 $
49,787,259.55
393,890,051.48
MAYO
1 MAY-10 MAYO
17 MAY-23 MAY
210,905.21
210,905.21
34,531.03
34,531.03
$
$
311,323.33 $
1,249,675.21 $
311,323.33
1,249,675.21
100,338.15
100,338.15
180,909.59
180,909.59
2,087,682.53 $
2,087,682.53
2,087,682.53 $
4,175,365.06
239,788,052.84 $
164,240,729.05
1,357,958,076.31 $
1,522,198,805.37
17 MAY-23 MAY
24 MAY-31 MAYO
6,040,345.67
10,281,152.25 $
10,281,152.25
4,907,007.61
188,309.74 $
188,309.74
441,000.33 $
441,000.33
478,814.89 $
478,814.89
73,770.26 $
73,770.26
25,328.75 $
25,328.75
7,158.00 $
7,158.00
41,541.94 $
41,541.94
6,919.37 $
6,919.37
30,884.80 $
30,884.80
5,106.64 $
5,106.64
13,360.65 $
13,360.65
681,245.47 $
681,245.47
154,424.02 $
154,424.02
53,819.51 $
53,819.51
1,893.15 $
1,893.15
218.52 $
218.52
109,261.72 $
109,261.72
24,972.25 $
24,972.25
64,656.44 $
64,656.44
879,448.75 $
879,448.75
13,563,287.46 $
24,510,640.74
487,987,281.36 $
512,497,922.10
17 MAY-23 MAY
24 MAY-31 MAYO
3,822,659.79 $
3,822,659.79
10,242,208.49 $
10,242,208.49
8,721,866.42
321,593.91 $
321,593.91
753,136.93 $
753,136.93
410,412.76 $
410,412.76
63,231.65 $
63,231.65
21,710.36 $
21,710.36
6,135.42 $
6,135.42
35,607.37 $
35,607.37
5,930.89 $
5,930.89
26,472.69 $
26,472.69
4,377.12 $
4,377.12
11,451.98 $
11,451.98
583,924.68 $
583,924.68
132,363.45 $
132,363.45
85,214.23 $
85,214.23
2,997.49 $
2,997.49
346.00 $
346.00
172,997.73 $
172,997.73
25,424,639.37 $
16,702,772.95
675,134,034.30 $
691,836,807.25
17 MAY-23 MAY
24 MAY-31 MAYO
5,894,014.98 $
5,894,014.98
1,085,083.72 $
1,085,083.72
222,547.88 $
222,547.88
521,182.21 $
521,182.21
478,814.89 $
478,814.89
73,770.26 $
73,770.26
$
$
$
$
25,328.75
7,158.00
41,541.94
6,919.37
$
$
$
$
25,328.75
7,158.00
41,541.94
6,919.37
$
$
$
30,884.80 $
5,106.64 $
13,360.65 $
30,884.80
5,106.64
13,360.65
$
$
$
$
681,245.47
154,424.02
-
$
$
$
$
681,245.47
154,424.02
-
85,214.23 $
85,214.23
2,997.49 $
2,997.49
346.00 $
346.00
172,997.73 $
172,997.73
102,372.69 $
102,372.69
$
$
9,605,311.70 $
403,495,363.19 $
9,605,311.70
413,100,674.89
17 MAY-23 MAY
24 MAY-31 MAYO
2,594,002.45
105,455.82
210,905.21 $
210,905.21
34,531.03 $
34,531.03
$
$
311,323.33 $
1,249,675.21 $
311,323.33
1,249,675.21
100,338.15 $
100,338.15
180,909.59 $
180,909.59
4,787,140.80 $
2,087,682.53
8,962,505.86 $
11,050,188.39
53,380,379.34 $
52,906,407.93
1,575,579,184.70 $
1,628,485,592.63
JUNIO
1 JUNIOY-6 JUNIO
7 JUNIO-13JUNIO
$
$
512,497,922.10
$
$
512,497,922.10
JUNIO
1 JUNIOY-6 JUNIO
14 JUNIO-20JUNIO
2,256,549.59
2,256,549.59
3,822,659.79
3,822,659.79
10,242,208.49
10,242,208.49
7,332,630.69
8,228,735.25
321,593.91
321,593.91
753,136.93
753,136.93
410,412.76
410,412.76
63,231.65
63,231.65
21,710.36
21,710.36
6,135.42
6,135.42
35,607.37
35,607.37
5,930.89
5,930.89
26,472.69
26,472.69
4,377.12
4,377.12
11,451.98
11,451.98
583,924.68
583,924.68
132,363.45
132,363.45
18,697,767.11
34,259,133.04
710,534,574.36
744,793,707.40
JUNIO
1 JUNIOY-6 JUNIO
14 JUNIO-20JUNIO
1,784,647.58
1,784,647.58
3,005,648.84
4,534,866.37
105,240,355.13
4,534,866.37
16,200,603.55
1,933,063.60
222,547.88
222,547.88
521,182.21
521,182.21
478,814.89
478,814.89
73,770.26
73,770.26
$
$
$
$
25,328.75
7,158.00
41,541.94
6,919.37
$
$
$
$
25,328.75
7,158.00
41,541.94
6,919.37
$
$
$
30,884.80
5,106.64
13,360.65
$
$
$
30,884.80
5,106.64
13,360.65
$
$
$
$
681,245.47
154,424.02
-
$
$
$
$
681,245.47
154,424.02
-
85,214.23
85,214.23
2,997.49
2,997.49
346.00
346.00
172,997.73
172,997.73
102,372.69
102,372.69
$
$
114,186,082.09
527,286,756.98
$
$
30,085,042.95
557,371,799.93
JUNIO
1 JUNIOY-6 JUNIO
14 JUNIO-20JUNIO
214,500.91
214,500.91
421,752.62
421,752.62
171,196.09
171,196.09
19,102.55
19,102.55
$
$
$
90,313.97
-
$
$
$
90,313.97
-
1,062,622.89
1,062,622.89
$
$
805,182.92
67,732.46
$
$
805,182.92
67,732.46
236,747.28
236,747.28
545,056.05
545,056.05
6,718,690.57
6,718,690.57
$
$
$
1,460,390.94
-
$
$
$
1,460,390.94
-
$
$
$
$
$
$
223,041.82
223,041.82
867,506.10
867,506.10
366,673.82
366,673.82
211,382.14
211,382.14
26,924.38
26,924.38
555,425.48
555,425.48
$
$
174,254.53
-
$
$
174,254.53
-
195,549.79
195,549.79
489,907.81
489,907.81
$
$
83,374.84
83,374.84
28,444.42
28,444.42
56,888.85
56,888.85
119,193.40
119,193.40
1,387,090.22
1,387,090.22
1,864,563.95
1,864,563.95
86,397.91
86,397.91
52,817.83
52,817.83
$
$
4,949,094.62
-
$
$
4,949,094.62
-
1,846,499.87
1,846,499.87
106,994.17
106,994.17
250,568.37
250,568.37
1,436,444.68
1,436,444.68
110,655.39
110,655.39
$
$
$
$
56,989.69
21,473.99
124,625.81
20,758.12
$
$
$
$
56,989.69
21,473.99
124,625.81
20,758.12
$
$
37,061.77
7,659.97
$
$
37,061.77
7,659.97
20,040.97
20,040.97
$
$
2,043,736.40
92,654.41
$
$
2,043,736.40
92,654.41
8,992.46
8,992.46
1,037.99
1,037.99
518.99
518.99
118,618.21
118,618.21
204,745.38
204,745.38
$
$
30,061,897.81
$
$
30,061,897.81
41,112,086.20
71,173,984.01
162,945,747.01
94,406,073.80
1,791,431,339.64
1,885,837,413.44
14 JUNIO-20JUNIO
20 JUNIIO -30JUNIO
$
$
512,497,922.10
14 JUNIO-20JUNIO
$
$
512,497,922.10
20 JUNIIO -30JUNIO
2,256,549.59
2,256,549.59
3,822,659.79
3,822,659.79
10,242,208.49
10,242,208.49
321,593.91
321,593.91
753,136.93
753,136.93
410,412.76
410,412.76
63,231.65
63,231.65
21,710.36
21,710.36
6,135.42
6,135.42
35,607.37
35,607.37
5,930.89
5,930.89
26,472.69
26,472.69
4,377.12
4,377.12
11,451.98
11,451.98
583,924.68
583,924.68
132,363.45
132,363.45
18,697,767.11
18,697,767.11
763,491,474.51
782,189,241.61
14 JUNIO-20JUNIO
20 JUNIIO -30JUNIO
1,784,647.58
1,784,647.58
4,534,866.37
4,534,866.37
16,200,603.55
16,200,603.55
1,933,063.60
1,933,063.60
222,547.88
222,547.88
521,182.21
521,182.21
478,814.89
478,814.89
73,770.26
73,770.26
$
$
$
$
25,328.75
7,158.00
41,541.94
6,919.37
$
$
$
$
25,328.75
7,158.00
41,541.94
6,919.37
$
$
$
30,884.80
5,106.64
13,360.65
$
$
$
30,884.80
5,106.64
13,360.65
$
$
$
$
681,245.47
154,424.02
-
$
$
$
$
681,245.47
154,424.02
-
85,214.23
85,214.23
2,997.49
2,997.49
346.00
346.00
172,997.73
172,997.73
102,372.69
102,372.69
$
$
27,079,394.11
584,451,194.05
$
$
27,079,394.11
611,530,588.16
14 JUNIO-20JUNIO
20 JUNIIO -30JUNIO
214,500.91
214,500.91
421,752.62
421,752.62
171,196.09
171,196.09
19,102.55
19,102.55
$
$
$
90,313.97
-
$
$
$
90,313.97
-
1,062,622.89
1,062,622.89
$
$
805,182.92
67,732.46
$
$
805,182.92
67,732.46
236,747.28
236,747.28
545,056.05
545,056.05
6,718,690.57
6,718,690.57
$
$
$
1,460,390.94
-
$
$
$
1,460,390.94
-
$
$
$
$
$
$
223,041.82
223,041.82
867,506.10
867,506.10
366,673.82
366,673.82
211,382.14
211,382.14
26,924.38
26,924.38
555,425.48
555,425.48
$
$
174,254.53
-
$
$
174,254.53
-
195,549.79
195,549.79
489,907.81
489,907.81
83,374.84
83,374.84
28,444.42
28,444.42
56,888.85
56,888.85
119,193.40
119,193.40
1,387,090.22
1,387,090.22
1,864,563.95
1,864,563.95
86,397.91
86,397.91
52,817.83
52,817.83
$
$
4,949,094.62
-
$
$
4,949,094.62
-
1,846,499.87
1,846,499.87
106,994.17
106,994.17
250,568.37
250,568.37
1,436,444.68
1,436,444.68
110,655.39
110,655.39
$
$
$
$
56,989.69
21,473.99
124,625.81
20,758.12
$
$
$
$
56,989.69
21,473.99
124,625.81
20,758.12
$
$
37,061.77
7,659.97
$
$
37,061.77
7,659.97
20,040.97
20,040.97
$
$
2,043,736.40
92,654.41
$
$
2,043,736.40
92,654.41
8,992.46
8,992.46
1,037.99
1,037.99
518.99
518.99
118,618.21
118,618.21
204,745.38
204,745.38
$
$
30,061,897.81
$
$
30,061,897.81
101,235,881.81
131,297,779.62
75,839,059.03
75,839,059.03
1,961,676,472.46
2,037,515,531.49
6,040,345.67 $
$
$
11,876,553.75 $
4,129,173.24 $
$
$
$
$
152,820.37 $
2,543,241.32 $
18,874,798.26 $
$
$
21,453,046.03 $
1,837,075.56 $
6,307,821.81 $
29,091,511.78 $
27,882,118.63 $
$
$
15,348,778.49 $
$
$
2,316,557.43 $
89,871,526.94 $
$
$
41,124,609.01 $
$
$
4,710,643.20 $
3,470,024.41 $
7,744,151.18 $
4,464,390.69 $
568,642.85 $
11,730,586.15 $
$
$
4,907,007.61 $
$
$
5,506,682.14 $
13,052,952.93 $
13,636,520.28 $
666,998.74 $
853,332.71 $
227,555.39 $
476,773.60 $
13,870,902.23 $
$
$
$
$
14,916,511.63 $
6,911,833.07 $
4,949,094.62 $
$
$
45,750,693.38 $
2,259,716.89 $
5,292,003.95 $
5,745,778.71 $
885,243.08 $
303,945.02 $
85,895.94 $
498,503.23 $
83,032.49 $
370,617.66 $
61,279.74 $
160,327.79 $
8,174,945.58 $
1,853,088.30 $
1,022,570.73 $
35,969.82 $
4,151.95 $
2,075,972.75 $
$
$
$
$
$
$
474,472.82 $
1,228,472.29 $
16,709,526.21 $
8,436,208.55 $
386,747.56 $
1,245,293.32 $
14,996,102.58 $
2,119,141.67 $
723,638.37 $
(512,497,922.10)
512,497,922.10
9,026,198.36 $
$
$
17,747,350.21 $
5,646,482.41 $
$
$
$
$
152,820.37 $
3,800,411.75 $
25,223,942.80 $
$
$
28,669,467.01 $
2,550,162.95 $
8,429,660.25 $
38,877,376.01 $
$
$
37,261,164.63 $
$
$
22,935,958.77 $
$
$
$
$
3,095,805.92 $
150,128,376.43 $
61,453,250.96 $
$
$
9,385,599.70 $
3,470,024.41 $
15,429,634.54 $
8,894,960.25 $
1,132,977.80 $
23,372,304.21 $
$
$
7,332,630.69 $
$
$
8,228,735.25 $
17,443,732.83 $
13,636,520.28 $
666,998.74 $
853,332.71 $
227,555.39 $
476,773.60 $
13,870,902.23 $
$
$
$
14,916,511.63 $
6,911,833.07 $
$
$
65,987,928.23 $
63,635,568.10 $
$
$
4,502,314.71 $
10,543,916.96 $
5,745,778.71 $
885,243.08 $
303,945.02 $
85,895.94 $
498,503.23 $
83,032.49 $
370,617.66 $
61,279.74 $
160,327.79 $
8,174,945.58 $
1,853,088.30 $
1,022,570.73 $
35,969.82 $
4,151.95 $
2,075,972.75 $
$
$
$
$
474,472.82 $
1,228,472.29 $
23,195,569.95 $
$
$
8,436,208.55 $
386,747.56 $
1,245,293.32 $
14,996,102.58 $
4,222,229.24 $
723,638.37 $
(782,189,241.61)
782,189,241.61
7,138,590.34 $
$
$
14,035,927.16 $
3,958,197.83 $
152,820.37 $
5,784,942.14 $
3,005,648.84 $
17,682,044.93 $
$
$
20,097,365.74 $
1,868,560.46 $
5,909,212.23 $
27,253,134.65 $
$
$
26,120,166.57 $
$
$
18,139,465.49 $
$
$
2,170,167.44 $
$
$
105,240,355.13 $
$
$
48,601,810.64 $
$
$
5,567,123.78 $
3,470,024.41 $
9,152,178.67 $
5,276,098.09 $
672,032.46 $
13,863,419.99 $
$
$
$
$
$
$
$
$
$
5,799,190.81 $
$
6,507,897.08 $
12,228,098.92 $
$
$
$
$
$
$
$
$
$
$
13,636,520.28 $
666,998.74 $
853,332.71 $
227,555.39 $
476,773.60 $
13,870,902.23 $
$
$
$
14,916,511.63 $
6,911,833.07 $
65,987,928.23 $
$
$
$
$
$
$
$
45,744,924.79 $
$
$
$
2,670,574.50 $
6,254,186.49 $
5,745,778.71 $
885,243.08 $
$
$
$
$
303,945.02
85,895.94
498,503.23
83,032.49
$
$
$
$
$
$
$
370,617.66 $
61,279.74 $
160,327.79 $
$
$
$
$
8,174,945.58
1,853,088.30
-
$
$
$
$
1,022,570.73 $
35,969.82 $
4,151.95 $
$
$
2,075,972.75 $
$
474,472.82 $
$
$
1,228,472.29 $
$
16,995,904.08 $
$
$
$
1,265,469.82 $
8,436,208.55 $
386,747.56 $
$
$
1,245,293.32 $
14,996,102.58 $
2,504,440.16 $
$
$
723,638.37 $
$
$
611,530,588.16
(611,530,588.16)
$
$
$
$
1,687,010.48 $
$
$
684,784.37 $
$
76,410.18 $
$
$
$
$
$
858,003.65
-
$
$
$
361,255.87 $
$
$
4,250,491.57 $
$
$
3,220,731.69 $
270,929.86 $
946,989.14 $
$
$
$
$
$
$
2,180,224.22 $
$
$
$
$
$
$
$
$
$
$
26,874,762.27 $
$
$
$
$
$
$
$
$
$
$
5,841,563.78 $
$
$
$
$
$
$
$
$
$
$
$
892,167.27 $
3,470,024.41 $
1,466,695.30 $
845,528.54 $
107,697.51 $
2,221,701.92 $
$
$
$
$
$
$
$
$
$
697,018.13 $
$
782,199.17 $
1,959,631.24 $
$
$
$
$
$
$
$
333,499.37 $
113,777.69 $
227,555.39 $
476,773.60 $
5,548,360.89 $
$
$
7,458,255.82 $
345,591.65 $
211,271.34 $
$
$
$
$
$
$
19,796,378.47 $
$
7,385,999.46 $
$
$
$
427,976.68 $
1,002,273.48 $
5,745,778.71 $
442,621.54 $
$
$
$
$
227,958.76
85,895.94
498,503.23
83,032.49
$
$
$
$
$
$
148,247.06 $
30,639.87 $
$
$
$
$
$
80,163.89 $
$
$
$
$
35,969.82 $
4,151.95 $
$
$
2,075.97 $
$
474,472.82 $
8,174,945.58
370,617.66
-
$
$
818,981.53 $
$
2,594,002.45 $
$
$
$
105,455.82 $
843,620.86 $
138,124.13 $
$
$
1,245,293.32 $
4,998,700.86 $
401,352.59 $
$
$
723,638.37 $
$
$
(131,297,779.62)
131,297,779.62
item
1.1
1.2
1.3
1.4
1.5
1.6
2.1
2.2
2.3
3.1
3.2
3.3
4,1,1
4,1,2
4,1,3
4,1,4
4,1,5
4,1,7
4,1,8
4,1,9
4,1,10
4,1,11
4,1,12
4,1,13
4,1,14
4,1,15
4,1,16
4,1,17
4,1,18
4,1,19
4,2,1
4,2,2
4,2,3
4,2,4
4,2.5
5,1,1
5,1,2
5,1,3
5,1,4
5,1,5
5,1,6
5,1,7
5,1,8
5,1,9
5,1,10
5,1,11
5,1,12
5,1,13
5,2,1
5,2,2
5,2,3
5,3,1
5,3,2
5,3.3
5,3,4
5,4,1
5,4,2
5,4,3
5,4,4
5,4,5
5,4,6
6.1
7,1,1
7,1,2
7,1,3
7,1,4
7,1,6
7,1,7
7,1,9
7,1,10
7,1,11
7,1,12
7,1,14
7,1,15
7,2,1
7,2,2
7,3,1
7,3,2
7,3,3
7,3,4
8.1
8.2
8.3
8.4
8.6
8.7
8.8
9.1
9.2
9.3
9.4
9.5
9.6
9.7
9.8
10.1
10.2
10.3
10.4
10.5
10.6
10.8
10.1
10.11
10.12
10.13
10.14
10.15
10.16
11.1
11.2
12.1
13.1
13.2
13.3
13.4
13.5
13.6
13.7
13.8
13.9
13.1
13.11
13.12
13.13
13.14
14,1,1
14,1,2
14,1,3
14,1,4
14,2,1
14,3,1
15.1
15.2
15.3
15.4
15.5
15.6
15.7
15.8
15.9
15.12
OBJETO
ENTIDAD CONTRATANTE
CONTRATISTA
INTERVENTORIA
TRAMO
TRAMO
TRAMO
TRAMO
TRAMO
DESCRIPCION
CONCRETOS Y MORTEROS HECHOS EN OBRA
UNIDAD
M3
M3
M3
M3
M3
M2
M3
58
58
58
58
58
M3
ML
M2
M3
M3
M3
M3
M3
M2
M3
M3
M3
M3
M3
M3
M3
M3
M3
LT
KG
M3
M3
M3
M3
M3
M3
M2
M3
M3
M3
M3
M3
M3
M3
M3
M3
M2
M2
M2
M3
M3
ML
ML
ML
ML
M2
M2
ACERO DE REFUERZO
ACERO DE REFUERZO (Incluye Suministro, Figurado y Fijacin)
ANDENES Y SARDINELES
SARDINELES Y BORDILLOS
KG
ML
ML
UN
UN
ML
UN
ML
ML
ML
ML
ML
ML
ANDENES EN CONCRETO
ANDEN CONCRETO 3000 PSI (210 Kg/cm2) HECHO EN OBRA
e=0.10m (Incluye Mezcla, Formaleteo, Fundida y Curado)
M2
M2
ML
M2
M2
M2
M2
M2
M2
M2
UN
ML
ML
ML
ML
ML
ML
UN
UN
UN
UN
UN
UN
UN
UN
ML
ML
ML
ML
ML
HORA
M3
M3
CONSTRUCCION DE ANDENES
REHABILITACION DE ANDEN EN LOSA DE CONCRETO DE 3000
PSI. NO INCLUYE BORDILLO
GESTION SISOMA
M2
ml/mes
ml/mes
m/mes
un/mes
MES
UN/MES
MES
M2/MES
UND
UN/MES
UND/MES
M2/MES
Unidad
Unidad
Unidad
Unidad
Un / Dia
M2
M2
UN
KM/CALZAD
A
ML
SEGMENTO
VIAL(CIV)/CA
LZADA
SEGMENTO
VIAL(CIV)/CA
LZADA
HR
ML
TRURNO
HORAS
IDAD CONTRATANTE
NTRATISTA
ERVENTORIA
GRUPO2
EJE
cra
cra
cra
cra
cra
VIAL
80f
80f
80f
80f
80f
INICIAL
cll40c sur
cll40D sur
cll40F Sur
cll 40FBIS sur
cll 40F sur
COSTO DIRECTO
FINAL
cll40D sur
cll40F Sur
cll40FBIS sur
cll 40F sur
cll41 sur
CANTIDADES
CIV
8005203
8005250
8005325
8005387
8005434
269,363.00
265,541.00
295,722.00
$
$
$
359,200.00
374,460.00
222,632.00
$
$
0 $
$
$
$
$
$
511.00
43,774.00
3,453.00
930.864 $
$
3,214,273.39 $
$
4,129,173.24
-
2,974.00
40 $
118,960.00 $
152,820.37
4,441.00
37,495.00
0 $
$
$
$
$
$
67,871.00
216.48 $
124,888.00
110,529.00
106,537.00
125,764.00
$
$
51,428.00
888.00
324.72 $
1610.4 $
16,699,700.16 $
1,430,035.20 $
21,453,046.03
1,837,075.56
45,364.00
108.24 $
4,910,199.36 $
6,307,821.81
49,865.00
116,069.00
112,077.00
120,224.00
116,232.00
194.832 $
118,887.00
21,260.00
14,692,714.08 $
22,645,713.02 $
18,874,798.26
29,091,511.78
79,499.00
1,244.00
557.00
21,260.00
38966.4 $
$
$
39,360.00
53,788.00
58,116.00
75,429.00
0 $
$
$
$
$
$
46,915.00
1,666.00
1082.4 $
595,289.00
555,934.00
580,861.00
541,507.00
807,912.00
86.592 $
114,374.00
21,704,284.80 $
$
$
1,803,278.40 $
69,958,715.90 $
27,882,118.63
-
2,316,557.43
89,871,526.94
190,563.00
218,951.00
235,428.00
1,397.00
1,459.00
$
$
$
$
1,349.00
514,957.00
567,699.00
1,339.00
$
$
$
$
$
$
$
$
4,310.00
6,521.00
4,422.00
$
$
$
$
46,953.00
54,766.00
45,608.00
40,744.00
54,422.00
60,630.00
0 $
$
$
$
$
$
2,419.00
$
$
$
$
$
$
43,306.00
51,899.00
69,449.00
52.8 $
3,666,907.20 $
4,710,643.20
675,293.00
4 $
2,701,172.00 $
3,470,024.41
57,086.00
105.6 $
6,028,281.60 $
7,744,151.18
43,879.00
79.2 $
3,475,216.80 $
4,464,390.69
16,767.00
26.4 $
442,648.80 $
568,642.85
19,474.00
22,961.00
27,563.00
45,630.00
57,648.00
158.4 $
$
$
47,476.00
9,131,443.20 $
$
$
11,730,586.15
-
45,749.00
$
$
$
$
46,082.00
3,919.00
40,184.00
36,172.00
0 $
$
$
$
6,245.00
0 $
7,221.00
1407.12 $
8,684.00
10,790.00
13,028.00
5,454.00
6,193.00
$
$
$
$
131,288.00
319,816.00
339,206.00
305,606.00
10,160,813.52 $
13,052,952.93
319,816.00
339,206.00
100,870.00
1,573.00
$
$
$
$
$
$
265,377.00
129,803.00
40 $
4 $
10,615,080.00 $
519,212.00 $
13,636,520.28
666,998.74
44,284.00
15 $
664,260.00 $
853,332.71
44,284.00
4 $
177,136.00 $
227,555.39
74,227.00
5 $
371,135.00 $
476,773.60
1,079,753.00
10 $
10,797,530.00 $
13,870,902.23
338,699.00
1,451,433.00
8 $
62,672.00
89,673.00
60 $
16,446.00
21,419.00
43,260.00
256,835.00
15 $
$
18,272.00
23,099.00
1,256.67 $
11,611,464.00 $
-
5,380,380.00 $
3,852,525.00 $
$
-
29,027,737.17 $
14,916,511.63
6,911,833.07
4,949,094.62
37,290,093.59
$
$
87,079.00
$
$
6,663.00
264 $
1,759,032.00 $
2,259,716.89
15,604.00
264 $
4,119,456.00 $
5,292,003.95
3,656.00
1,118,172.00
4 $
4,472,688.00 $
5,745,778.71
2,297.00
300 $
689,100.00 $
885,243.08
$
$
$
$
1,183.00
66,864.00
388,050.00
64,635.00
200
1
1
1
236,600.00
66,864.00
388,050.00
64,635.00
$
$
$
$
303,945.02
85,895.94
498,503.23
83,032.49
$
$
$
28,850.00
23,851.00
62,402.00
10 $
2 $
2 $
288,500.00 $
47,702.00 $
124,804.00 $
370,617.66
61,279.74
160,327.79
$
$
1,272,725.00
28,850.00
5 $
50 $
$
$
$
$
$
$
6,363,625.00
1,442,500.00
-
$
$
$
$
8,174,945.58
1,853,088.30
-
199.00
4000 $
796,000.00 $
1,022,570.73
70.00
400 $
28,000.00 $
35,969.82
808.00
4 $
3,232.00 $
4,151.95
404.00
4000 $
$
1,616,000.00 $
$
2,075,972.75
-
92,336.00
4 $
369,344.00 $
474,472.82
15,938.00
60 $
$
$
956,280.00 $
$
$
1,228,472.29
-
8,077.00
1610.4 $
13,007,200.80 $
16,709,526.21
$
$
12,176.00
16,418.00
$
$
$
$
218,900.00
164,175.00
40 $
6,567,000.00 $
8,436,208.55
21,504.00
14 $
301,056.00 $
386,747.56
$
$
69,241.00
389,114.00
14 $
30 $
969,374.00 $
11,673,420.00 $
1,245,293.32
14,996,102.58
12,497.00
132 $
1,649,604.00 $
2,119,141.67
281,651.00
2 $
$
563,302.00 $
$
$
723,638.37
416,690,104.31
PRESUPUESTO
TRAMO 58
OS Y DISEOS
ORIZADA EN CABILDOS
LONGITUD VIA
ANCHO CALZADA
ANCHO ANDENES
ANCHO VIA
ESTRUCTURA VIA
RODADURA
BASE ASFALTICA
BASE GRANULAR
GEC
SELLO
RAJON
CARACTERISTICA DE LA VIA
132 MTS
8.2 MTS
4 MTS
12.2 MTS
0.08
0
0.2
0.18
0.1
0.3
0.86
ESTRUCTURA ANDEN
ADOQUIN O LOSETA
MORTERO
SUBBASE
0.114
TRAMO 58
RUCTURA ANDEN
OQUIN O LOSETA
A ESPACIO PUBLICO
item
1.1
1.2
1.3
1.4
1.5
1.6
2.1
2.2
2.3
3.1
3.2
3.3
4,1,1
4,1,2
4,1,3
4,1,4
4,1,5
4,1,6
4,1,7
4,1,9
4,1,10
4,1,11
4,1,12
4,1,13
4,1,14
4,1,15
4,1,16
4,1,17
4,1,18
4,1,19
4,2,1
4,2,2
4,2,3
4,2,4
4,2.5
5,1,1
5,1,2
5,1,3
5,1,4
5,1,5
5,1,6
5,1,7
5,1,8
5,1,9
5,1,10
5,1,11
5,1,12
5,1,13
5,2,1
5,2,2
5,2,3
5,3,1
5,3,2
5,3.3
5,3,4
5,4,1
5,4,2
5,4,3
5,4,4
5,4,5
5,4,6
6.1
7,1,1
7,1,2
7,1,3
7,1,4
7,1,6
7,1,7
7,1,9
7,1,10
7,1,11
7,1,12
7,1,14
7,1,15
7,2,1
7,2,2
7,3,1
7,3,2
7,3,3
7,3,4
8.1
8.2
8.3
8.4
8.6
8.7
8.8
9.1
9.2
9.3
9.4
9.5
9.6
9.7
9.8
10.1
10.2
10.3
10.4
10.5
10.6
10.8
10.1
10.11
10.12
10.13
10.14
10.15
10.16
11.1
11.2
12.1
13.1
13.2
13.3
13.4
13.5
13.6
13.7
13.8
13.9
13.1
13.11
13.12
13.13
13.14
14,1,1
14,1,2
14,1,3
14,1,4
14,2,1
14,3,1
15.1
15.2
15.3
15.4
15.5
15.6
15.7
15.8
15.9
15.12
OBJETO
ENTIDAD CONTRATANTE
CONTRATISTA
INTERVENTORIA
TRAMO
TRAMO
TRAMO
TRAMO
TRAMO
DESCRIPCION
CONCRETOS Y MORTEROS HECHOS EN OBRA
UNIDAD
M3
M3
M3
M3
M3
M2
M3
M3
ML
58
58
58
58
58
M2
M3
M3
M3
M3
M3
M2
M3
M3
M3
M3
M3
M3
M3
M3
M3
LT
KG
M3
M3
M3
M3
M3
M3
M2
M3
M3
M3
M3
M3
M3
M3
M3
M3
M2
M2
M2
M3
M3
ML
ML
ML
ML
M2
M2
KG
ML
ML
UN
UN
ML
UN
ML
ML
ML
ML
ML
ML
M2
M2
ML
M2
M2
M2
M2
M2
M2
M2
UN
ML
ML
ML
ML
ML
ML
UN
UN
UN
UN
UN
UN
UN
UN
ML
ML
ML
ML
ML
HORA
M3
M3
M2
ml/mes
ml/mes
m/mes
un/mes
MES
UN/MES
MES
M2/MES
UND
UN/MES
UND/MES
M2/MES
Unidad
Unidad
Unidad
Unidad
Un / Dia
M2
M2
UN
KM/CALZAD
A
ML
SEGMENTO
VIAL(CIV)/CA
LZADA
SEGMENTO
VIAL(CIV)/CA
LZADA
HR
ML
TRURNO
HORAS
IDAD CONTRATANTE
NTRATISTA
ERVENTORIA
GRUPO2
EJE
cra
cra
cra
cra
cra
VIAL
80f
80f
80f
80f
80f
INICIAL
cll40c sur
cll40D sur
cll40F Sur
cll 40FBIS sur
cll 40F sur
COSTO DIRECTO
FINAL
cll40D sur
cll40F Sur
cll40FBIS sur
cll 40F sur
cll41 sur
CANTIDADES
CIV
8005203
8005250
8005325
8005387
8005434
269,363.00
265,541.00
295,722.00
$
$
$
359,200.00
374,460.00
222,632.00
$
$
21.12 $
$
511.00
43,774.00
211.20 $
9,245,068.80 $
11,876,553.75
3,453.00
930.864 $
$
3,214,273.39 $
$
4,129,173.24
-
2,974.00
40 $
118,960.00 $
152,820.37
4,701,987.84
-
$
$
$
$
$
6,040,345.67
-
4,441.00
37,495.00
52.8 $
$
$
1,979,736.00 $
$
$
2,543,241.32
-
67,871.00
216.48 $
14,692,714.08 $
18,874,798.26
124,888.00
110,529.00
106,537.00
125,764.00
$
$
51,428.00
888.00
324.72 $
1610.4 $
16,699,700.16 $
1,430,035.20 $
21,453,046.03
1,837,075.56
45,364.00
108.24 $
4,910,199.36 $
6,307,821.81
49,865.00
116,069.00
112,077.00
120,224.00
116,232.00
194.832 $
118,887.00
21,260.00
79,499.00
1,244.00
557.00
38966.4 $
$
22,645,713.02 $
21,704,284.80 $
$
29,091,511.78
27,882,118.63
-
21,260.00
39,360.00
53,788.00
58,116.00
75,429.00
158.4 $
$
$
46,915.00
1,666.00
1082.4 $
595,289.00
555,934.00
580,861.00
541,507.00
807,912.00
86.592 $
114,374.00
190,563.00
218,951.00
235,428.00
1,397.00
11,947,953.60 $
$
$
-
1,803,278.40 $
69,958,715.90 $
15,348,778.49
2,316,557.43
89,871,526.94
1,459.00
$
$
$
$
1,349.00
514,957.00
567,699.00
1,339.00
$
$
$
$
$
$
4,310.00
6,521.00
4,422.00
$
$
$
$
46,953.00
54,766.00
45,608.00
40,744.00
54,422.00
60,630.00
528 $
$
2,419.00
$
$
$
$
$
$
43,306.00
51,899.00
32,012,640.00 $
$
41,124,609.01
-
69,449.00
52.8 $
3,666,907.20 $
4,710,643.20
675,293.00
4 $
2,701,172.00 $
3,470,024.41
57,086.00
105.6 $
6,028,281.60 $
7,744,151.18
43,879.00
79.2 $
3,475,216.80 $
4,464,390.69
16,767.00
26.4 $
442,648.80 $
568,642.85
19,474.00
22,961.00
27,563.00
45,630.00
57,648.00
158.4 $
$
47,476.00
45,749.00
$
$
$
$
46,082.00
3,919.00
40,184.00
36,172.00
105.6 $
$
3,819,763.20 $
$
4,907,007.61
-
6,245.00
686.4 $
4,286,568.00 $
5,506,682.14
9,131,443.20 $
$
11,730,586.15
-
7,221.00
1407.12 $
10,160,813.52 $
13,052,952.93
8,684.00
10,790.00
13,028.00
5,454.00
6,193.00
$
$
$
$
131,288.00
319,816.00
339,206.00
305,606.00
319,816.00
339,206.00
100,870.00
1,573.00
$
$
$
$
$
$
265,377.00
129,803.00
40 $
4 $
10,615,080.00 $
519,212.00 $
13,636,520.28
666,998.74
44,284.00
15 $
664,260.00 $
853,332.71
44,284.00
4 $
177,136.00 $
227,555.39
74,227.00
5 $
371,135.00 $
476,773.60
1,079,753.00
10 $
10,797,530.00 $
13,870,902.23
338,699.00
1,451,433.00
8 $
62,672.00
89,673.00
60 $
16,446.00
21,419.00
43,260.00
256,835.00
15 $
$
18,272.00
23,099.00
1,541.79 $
$
87,079.00
$
$
6,663.00
264 $
1,759,032.00 $
2,259,716.89
15,604.00
264 $
4,119,456.00 $
5,292,003.95
3,656.00
11,611,464.00 $
-
5,380,380.00 $
3,852,525.00 $
$
-
35,613,724.05 $
$
-
$
$
14,916,511.63
6,911,833.07
4,949,094.62
45,750,693.38
-
1,118,172.00
4 $
4,472,688.00 $
5,745,778.71
2,297.00
300 $
689,100.00 $
885,243.08
$
$
$
$
1,183.00
66,864.00
388,050.00
64,635.00
200
1
1
1
236,600.00
66,864.00
388,050.00
64,635.00
$
$
$
$
303,945.02
85,895.94
498,503.23
83,032.49
$
$
$
28,850.00
23,851.00
62,402.00
10 $
2 $
2 $
288,500.00 $
47,702.00 $
124,804.00 $
370,617.66
61,279.74
160,327.79
$
$
1,272,725.00
28,850.00
5 $
50 $
$
$
199.00
$
$
$
$
$
$
$
$
8,174,945.58
1,853,088.30
-
4000 $
796,000.00 $
1,022,570.73
70.00
400 $
28,000.00 $
35,969.82
808.00
4 $
3,232.00 $
4,151.95
404.00
4000 $
$
1,616,000.00 $
$
2,075,972.75
-
92,336.00
4 $
369,344.00 $
474,472.82
6,363,625.00
1,442,500.00
-
15,938.00
60 $
$
956,280.00 $
$
1,228,472.29
-
8,077.00
1610.4 $
13,007,200.80 $
16,709,526.21
$
$
12,176.00
16,418.00
$
$
$
$
218,900.00
164,175.00
40 $
6,567,000.00 $
8,436,208.55
21,504.00
14 $
301,056.00 $
386,747.56
$
$
69,241.00
389,114.00
14 $
30 $
969,374.00 $
11,673,420.00 $
1,245,293.32
14,996,102.58
12,497.00
132 $
1,649,604.00 $
2,119,141.67
281,651.00
2 $
$
563,302.00 $
$
$
723,638.37
512,497,922.10
PRESUPUESTO
TRAMO
OS Y DISEOS
ORIZADA EN CABILDOS
LONGITUD VIA
ANCHO CALZADA
ANCHO ANDENES
ANCHO VIA
ESTRUCTURA VIA
RODADURA
BASE ASFALTICA
BASE GRANULAR
GEC
SELLO
RAJON
CARACTERISTICA DE LA VIA
132 MTS
8.2 MTS
4 MTS
12.2 MTS
0.08
0
0.2
0.18
0.1
0.3
0.86
ESTRUCTURA ANDEN
ADOQUIN O LOSETA
MORTERO
SUBBASE
0.114
TRAMO 58
RUCTURA ANDEN
OQUIN O LOSETA
A ESPACIO PUBLICO
0.06
0.04
0.3
0.4
528
item
1.1
1.2
1.3
1.4
1.5
1.6
2.1
2.2
2.3
3.1
3.2
3.3
4,1,1
4,1,2
4,1,3
4,1,4
4,1,5
4,1,7
4,1,8
4,1,9
4,1,10
4,1,11
4,1,12
4,1,13
4,1,14
4,1,15
4,1,16
4,1,17
4,1,18
4,1,19
4,2,1
4,2,2
4,2,3
4,2,4
4,2.5
5,1,1
5,1,2
5,1,3
5,1,4
5,1,5
5,1,6
5,1,7
5,1,8
5,1,9
5,1,10
5,1,11
5,1,12
5,1,13
5,2,1
5,2,2
5,2,3
5,3,1
5,3,2
5,3.3
5,3,4
5,4,1
5,4,2
5,4,3
5,4,4
5,4,5
5,4,6
6.1
7,1,1
7,1,2
7,1,3
7,1,4
7,1,6
7,1,7
7,1,9
7,1,10
7,1,11
7,1,12
7,1,14
7,1,15
7,2,1
7,2,2
7,3,1
7,3,2
7,3,3
7,3,4
8.1
8.2
8.3
8.4
8.6
8.7
8.8
9.1
9.2
9.3
9.4
9.5
9.6
9.7
9.8
10.1
10.2
10.3
10.4
10.5
10.6
10.8
10.1
10.11
10.12
10.13
10.14
10.15
10.16
11.1
11.2
12.1
13.1
13.2
13.3
13.4
13.5
13.6
13.7
13.8
13.9
13.1
13.11
13.12
13.13
13.14
14,1,1
14,1,2
14,1,3
14,1,4
14,2,1
14,3,1
15.1
15.2
15.3
15.4
15.5
15.6
15.7
15.8
15.9
15.12
OBJETO
ENTIDAD CONTRATANTE
CONTRATISTA
INTERVENTORIA
TRAMO
TRAMO
TRAMO
TRAMO
DESCRIPCION
CONCRETOS Y MORTEROS HECHOS EN OBRA
UNIDAD
M3
M3
M3
M3
M3
M2
M3
63
63
63
63
M3
ML
M2
M3
M3
M3
M3
M3
M2
M3
M3
M3
M3
M3
M3
M3
M3
M3
LT
KG
M3
M3
M3
M3
M3
M3
M2
M3
M3
M3
M3
M3
M3
M3
M3
M3
M2
M2
M2
M3
M3
ML
ML
ML
ML
M2
M2
ACERO DE REFUERZO
ACERO DE REFUERZO (Incluye Suministro, Figurado y Fijacin)
ANDENES Y SARDINELES
SARDINELES Y BORDILLOS
KG
ML
ML
UN
UN
ML
UN
ML
ML
ML
ML
ML
ML
ANDENES EN CONCRETO
ANDEN CONCRETO 3000 PSI (210 Kg/cm2) HECHO EN OBRA
e=0.10m (Incluye Mezcla, Formaleteo, Fundida y Curado)
M2
M2
ML
M2
M2
M2
M2
M2
M2
M2
UN
ML
ML
ML
ML
ML
ML
UN
UN
UN
UN
UN
UN
UN
UN
ML
ML
ML
ML
ML
HORA
M3
M3
CONSTRUCCION DE ANDENES
REHABILITACION DE ANDEN EN LOSA DE CONCRETO DE 3000
PSI. NO INCLUYE BORDILLO
GESTION SISOMA
M2
ml/mes
ml/mes
m/mes
un/mes
MES
UN/MES
MES
M2/MES
UND
UN/MES
UND/MES
M2/MES
Unidad
Unidad
Unidad
Unidad
Un / Dia
M2
M2
UN
KM/CALZAD
A
ML
SEGMENTO
VIAL(CIV)/CA
LZADA
SEGMENTO
VIAL(CIV)/CA
LZADA
HR
ML
TRURNO
HORAS
IDAD CONTRATANTE
NTRATISTA
ERVENTORIA
GRUPO2
EJE
cra
cra
cra
cra
VIAL
82A
82A
82A
82A
INICIAL
cll42 B sur
cll42 C sur
cll42 FBIS Sur
cll42 H sur
COSTO DIRECTO
FINAL
cll42 C sur
cll42 FBIS Sur
cll42 H sur
AV VILLAVICENCIO
CANTIDADES
CIV
8005052
8005125
8005209
8005304
269,363.00
265,541.00
295,722.00
$
$
$
359,200.00
374,460.00
222,632.00
$
$
0 $
$
$
$
$
$
511.00
43,774.00
3,453.00
1272.92 $
$
4,395,392.76 $
$
5,646,482.41
-
2,974.00
40 $
118,960.00 $
152,820.37
4,441.00
37,495.00
0 $
$
$
$
$
$
67,871.00
289.3 $
124,888.00
110,529.00
106,537.00
125,764.00
$
$
51,428.00
888.00
433.95 $
2235.5 $
22,317,180.60 $
1,985,124.00 $
28,669,467.01
2,550,162.95
45,364.00
144.65 $
6,561,902.60 $
8,429,660.25
49,865.00
116,069.00
112,077.00
120,224.00
116,232.00
260.37 $
118,887.00
21,260.00
19,635,080.30 $
30,263,325.84 $
25,223,942.80
38,877,376.01
79,499.00
$
$
$
$
1,244.00
557.00
21,260.00
52074 $
$
$
39,360.00
53,788.00
58,116.00
75,429.00
0 $
$
$
$
$
$
46,915.00
1,666.00
1446.5 $
595,289.00
555,934.00
580,861.00
541,507.00
807,912.00
144.65 $
114,374.00
29,005,218.00 $
$
$
2,409,869.00 $
116,864,470.80 $
37,261,164.63
-
3,095,805.92
150,128,376.43
190,563.00
218,951.00
235,428.00
1,397.00
1,459.00
$
$
$
$
1,349.00
514,957.00
567,699.00
1,339.00
$
$
$
$
$
$
$
$
4,310.00
6,521.00
4,422.00
$
$
$
$
46,953.00
54,766.00
45,608.00
40,744.00
54,422.00
60,630.00
0 $
$
$
$
$
$
2,419.00
$
$
$
$
$
$
43,306.00
51,899.00
69,449.00
105.2 $
7,306,034.80 $
9,385,599.70
675,293.00
4 $
2,701,172.00 $
3,470,024.41
57,086.00
210.4 $
12,010,894.40 $
15,429,634.54
43,879.00
157.8 $
6,924,106.20 $
8,894,960.25
16,767.00
52.6 $
881,944.20 $
1,132,977.80
19,474.00
22,961.00
27,563.00
45,630.00
57,648.00
315.6 $
$
$
47,476.00
18,193,708.80 $
$
$
23,372,304.21
-
45,749.00
$
$
$
$
46,082.00
3,919.00
40,184.00
36,172.00
0 $
$
$
$
6,245.00
0 $
7,221.00
1880.45 $
8,684.00
10,790.00
13,028.00
5,454.00
6,193.00
$
$
$
$
131,288.00
319,816.00
339,206.00
305,606.00
13,578,729.45 $
17,443,732.83
319,816.00
339,206.00
100,870.00
1,573.00
$
$
$
$
$
$
265,377.00
129,803.00
40 $
4 $
10,615,080.00 $
519,212.00 $
13,636,520.28
666,998.74
44,284.00
15 $
664,260.00 $
853,332.71
44,284.00
4 $
177,136.00 $
227,555.39
74,227.00
5 $
371,135.00 $
476,773.60
1,079,753.00
10 $
10,797,530.00 $
13,870,902.23
338,699.00
1,451,433.00
8 $
62,672.00
89,673.00
60 $
16,446.00
21,419.00
43,260.00
256,835.00
200 $
$
18,272.00
23,099.00
1,718.44 $
11,611,464.00 $
-
5,380,380.00 $
51,367,000.00 $
$
-
39,694,291.76 $
14,916,511.63
6,911,833.07
65,987,928.23
50,992,740.00
$
$
87,079.00
$
$
6,663.00
526 $
3,504,738.00 $
4,502,314.71
15,604.00
526 $
8,207,704.00 $
10,543,916.96
3,656.00
1,118,172.00
4 $
4,472,688.00 $
5,745,778.71
2,297.00
300 $
689,100.00 $
885,243.08
$
$
$
$
1,183.00
66,864.00
388,050.00
64,635.00
200
1
1
1
236,600.00
66,864.00
388,050.00
64,635.00
$
$
$
$
303,945.02
85,895.94
498,503.23
83,032.49
$
$
$
28,850.00
23,851.00
62,402.00
10 $
2 $
2 $
288,500.00 $
47,702.00 $
124,804.00 $
370,617.66
61,279.74
160,327.79
$
$
1,272,725.00
28,850.00
5 $
50 $
$
$
$
$
$
$
6,363,625.00
1,442,500.00
-
$
$
$
$
8,174,945.58
1,853,088.30
-
199.00
4000 $
796,000.00 $
1,022,570.73
70.00
400 $
28,000.00 $
35,969.82
808.00
4 $
3,232.00 $
4,151.95
404.00
4000 $
$
1,616,000.00 $
$
2,075,972.75
-
92,336.00
4 $
369,344.00 $
474,472.82
15,938.00
60 $
$
$
956,280.00 $
$
$
1,228,472.29
-
8,077.00
2235.5 $
18,056,133.50 $
23,195,569.95
$
$
12,176.00
16,418.00
$
$
$
$
218,900.00
164,175.00
40 $
6,567,000.00 $
8,436,208.55
21,504.00
14 $
301,056.00 $
386,747.56
$
$
69,241.00
389,114.00
14 $
30 $
969,374.00 $
11,673,420.00 $
1,245,293.32
14,996,102.58
12,497.00
263 $
3,286,711.00 $
4,222,229.24
281,651.00
2 $
$
563,302.00 $
$
$
723,638.37
639,021,877.53
PRESUPUESTO
TRAMO 63
OS Y DISEOS
ORIZADA EN CABILDOS S
LONGITUD VIA
ANCHO CALZADA
ANCHO ANDENES
ANCHO VIA
ESTRUCTURA VIA
RODADURA
BASE ASFALTICA
BASE GRANULAR
GEC
SELLO
RAJON
CARACTERISTICA DE LA VIA
263 MTS
5.5 MTS
3 MTS
8.5 MTS
0.1
0
0.2
0.18
0.1
0.3
0.88
ESTRUCTURA ANDEN
ADOQUIN O LOSETA
MORTERO
SUBBASE
TRAMO 63
RUCTURA ANDEN
OQUIN O LOSETA
A ESPACIO PUBLICO
item
1.1
1.2
1.3
1.4
1.5
1.6
2.1
2.2
2.3
3.1
3.2
3.3
4,1,1
4,1,2
4,1,3
4,1,4
4,1,5
4,1,7
4,1,8
4,1,9
4,1,10
4,1,11
4,1,12
4,1,13
4,1,14
4,1,15
4,1,16
4,1,17
4,1,18
4,1,19
4,2,1
4,2,2
4,2,3
4,2,4
4,2.5
5,1,1
5,1,2
5,1,3
5,1,4
5,1,5
5,1,6
5,1,7
5,1,8
5,1,9
5,1,10
5,1,11
5,1,12
5,1,13
5,2,1
5,2,2
5,2,3
5,3,1
5,3,2
5,3.3
5,3,4
5,4,1
5,4,2
5,4,3
5,4,4
5,4,5
5,4,6
6.1
7,1,1
7,1,2
7,1,3
7,1,4
7,1,6
7,1,7
7,1,9
7,1,10
7,1,11
7,1,12
7,1,14
7,1,15
7,2,1
7,2,2
7,3,1
7,3,2
7,3,3
7,3,4
8.1
8.2
8.3
8.4
8.6
8.7
8.8
9.1
9.2
9.3
9.4
9.5
9.6
9.7
9.8
10.1
10.2
10.3
10.4
10.5
10.6
10.8
10.1
10.11
10.12
10.13
10.14
10.15
10.16
11.1
11.2
12.1
13.1
13.2
13.3
13.4
13.5
13.6
13.7
13.8
13.9
13.1
13.11
13.12
13.13
13.14
14,1,1
14,1,2
14,1,3
14,1,4
14,2,1
14,3,1
15.1
15.2
15.3
15.4
15.5
15.6
15.7
15.8
15.9
15.12
OBJETO
ENTIDAD CONTRATANTE
CONTRATISTA
INTERVENTORIA
TRAMO
TRAMO
TRAMO
TRAMO
DESCRIPCION
CONCRETOS Y MORTEROS HECHOS EN OBRA
UNIDAD
M3
M3
M3
M3
M3
M2
M3
63
63
63
63
M3
ML
M2
M3
M3
M3
M3
M3
M2
M3
M3
M3
M3
M3
M3
M3
M3
M3
LT
KG
M3
M3
M3
M3
M3
M3
M2
M3
M3
M3
M3
M3
M3
M3
M3
M3
M2
M2
M2
M3
M3
ML
ML
ML
ML
M2
M2
ACERO DE REFUERZO
ACERO DE REFUERZO (Incluye Suministro, Figurado y Fijacin)
ANDENES Y SARDINELES
SARDINELES Y BORDILLOS
KG
ML
ML
UN
UN
ML
UN
ML
ML
ML
ML
ML
ML
ANDENES EN CONCRETO
ANDEN CONCRETO 3000 PSI (210 Kg/cm2) HECHO EN OBRA
e=0.10m (Incluye Mezcla, Formaleteo, Fundida y Curado)
M2
M2
ML
M2
M2
M2
M2
M2
M2
M2
UN
ML
ML
ML
ML
ML
ML
UN
UN
UN
UN
UN
UN
UN
UN
ML
ML
ML
ML
ML
HORA
M3
M3
CONSTRUCCION DE ANDENES
REHABILITACION DE ANDEN EN LOSA DE CONCRETO DE 3000
PSI. NO INCLUYE BORDILLO
GESTION SISOMA
M2
ml/mes
ml/mes
m/mes
un/mes
MES
UN/MES
MES
M2/MES
UND
UN/MES
UND/MES
M2/MES
Unidad
Unidad
Unidad
Unidad
Un / Dia
M2
M2
UN
KM/CALZAD
A
ML
SEGMENTO
VIAL(CIV)/CA
LZADA
SEGMENTO
VIAL(CIV)/CA
LZADA
HR
ML
TRURNO
HORAS
IDAD CONTRATANTE
NTRATISTA
ERVENTORIA
GRUPO2
EJE
cra
cra
cra
cra
VIAL
82A
82A
82A
82A
INICIAL
cll42 B sur
cll42 C sur
cll42 FBIS Sur
cll42 H sur
COSTO DIRECTO
CANTIDADES
FINAL
cll42 C sur
cll42 FBIS Sur
cll42 H sur
AV VILLAVICENCIO
CIV
8005052
8005125
8005209
8005304
269,363.00
265,541.00
295,722.00
$
$
$
359,200.00
374,460.00
222,632.00
$
$
31.56 $
$
511.00
43,774.00
315.60 $
7,026,265.92
-
$
$
$
$
$
13,815,074.40 $
9,026,198.36
17,747,350.21
3,453.00
1272.92 $
$
4,395,392.76 $
$
5,646,482.41
-
2,974.00
40 $
118,960.00 $
152,820.37
4,441.00
37,495.00
78.9 $
$
$
2,958,355.50 $
$
$
3,800,411.75
-
67,871.00
289.3 $
19,635,080.30 $
25,223,942.80
124,888.00
110,529.00
106,537.00
125,764.00
$
$
51,428.00
888.00
433.95 $
2235.5 $
22,317,180.60 $
1,985,124.00 $
28,669,467.01
2,550,162.95
45,364.00
144.65 $
6,561,902.60 $
8,429,660.25
49,865.00
116,069.00
112,077.00
120,224.00
116,232.00
260.37 $
118,887.00
21,260.00
30,263,325.84 $
38,877,376.01
79,499.00
$
$
$
$
1,244.00
557.00
21,260.00
52074 $
$
$
39,360.00
53,788.00
58,116.00
75,429.00
236.7 $
$
$
46,915.00
1,666.00
1446.5 $
595,289.00
555,934.00
580,861.00
541,507.00
807,912.00
144.65 $
114,374.00
29,005,218.00 $
$
$
17,854,044.30 $
$
$
-
2,409,869.00 $
116,864,470.80 $
37,261,164.63
-
22,935,958.77
3,095,805.92
150,128,376.43
190,563.00
218,951.00
235,428.00
1,397.00
1,459.00
$
$
$
$
1,349.00
514,957.00
567,699.00
1,339.00
$
$
$
$
$
$
$
$
4,310.00
6,521.00
4,422.00
$
$
$
$
46,953.00
54,766.00
45,608.00
40,744.00
54,422.00
60,630.00
789 $
$
$
2,419.00
$
$
$
$
$
$
43,306.00
51,899.00
69,449.00
105.2 $
7,306,034.80 $
9,385,599.70
675,293.00
4 $
2,701,172.00 $
3,470,024.41
57,086.00
210.4 $
12,010,894.40 $
15,429,634.54
43,879.00
157.8 $
6,924,106.20 $
8,894,960.25
16,767.00
52.6 $
881,944.20 $
1,132,977.80
19,474.00
22,961.00
27,563.00
45,630.00
57,648.00
315.6 $
$
$
47,476.00
47,837,070.00 $
$
$
18,193,708.80 $
$
$
61,453,250.96
-
23,372,304.21
-
45,749.00
$
$
$
$
46,082.00
3,919.00
40,184.00
36,172.00
157.8 $
$
5,707,941.60 $
$
7,332,630.69
-
6,245.00
1025.7 $
6,405,496.50 $
8,228,735.25
7,221.00
1880.45 $
13,578,729.45 $
17,443,732.83
8,684.00
10,790.00
13,028.00
5,454.00
6,193.00
$
$
$
$
131,288.00
319,816.00
339,206.00
305,606.00
319,816.00
339,206.00
100,870.00
1,573.00
$
$
$
$
$
$
265,377.00
129,803.00
40 $
4 $
10,615,080.00 $
519,212.00 $
13,636,520.28
666,998.74
44,284.00
15 $
664,260.00 $
853,332.71
44,284.00
4 $
177,136.00 $
227,555.39
74,227.00
5 $
371,135.00 $
476,773.60
1,079,753.00
10 $
10,797,530.00 $
13,870,902.23
338,699.00
1,451,433.00
8 $
62,672.00
89,673.00
60 $
16,446.00
21,419.00
43,260.00
256,835.00
200 $
$
18,272.00
23,099.00
2,144.50 $
11,611,464.00 $
-
5,380,380.00 $
51,367,000.00 $
$
-
49,535,851.70 $
14,916,511.63
6,911,833.07
65,987,928.23
63,635,568.10
$
$
87,079.00
$
$
6,663.00
526 $
3,504,738.00 $
4,502,314.71
15,604.00
526 $
8,207,704.00 $
10,543,916.96
3,656.00
1,118,172.00
4 $
4,472,688.00 $
5,745,778.71
2,297.00
300 $
689,100.00 $
885,243.08
$
$
$
$
1,183.00
66,864.00
388,050.00
64,635.00
200
1
1
1
236,600.00
66,864.00
388,050.00
64,635.00
$
$
$
$
303,945.02
85,895.94
498,503.23
83,032.49
$
$
$
28,850.00
23,851.00
62,402.00
10 $
2 $
2 $
288,500.00 $
47,702.00 $
124,804.00 $
370,617.66
61,279.74
160,327.79
$
$
1,272,725.00
28,850.00
5 $
50 $
$
$
$
$
$
$
6,363,625.00
1,442,500.00
-
$
$
$
$
8,174,945.58
1,853,088.30
-
199.00
4000 $
796,000.00 $
1,022,570.73
70.00
400 $
28,000.00 $
35,969.82
808.00
4 $
3,232.00 $
4,151.95
404.00
4000 $
$
1,616,000.00 $
$
2,075,972.75
-
92,336.00
4 $
369,344.00 $
474,472.82
15,938.00
60 $
$
$
956,280.00 $
$
$
1,228,472.29
-
8,077.00
2235.5 $
18,056,133.50 $
23,195,569.95
$
$
12,176.00
16,418.00
$
$
$
$
218,900.00
164,175.00
40 $
6,567,000.00 $
8,436,208.55
21,504.00
14 $
301,056.00 $
386,747.56
$
$
69,241.00
389,114.00
14 $
30 $
969,374.00 $
11,673,420.00 $
1,245,293.32
14,996,102.58
12,497.00
263 $
3,286,711.00 $
4,222,229.24
281,651.00
2 $
$
563,302.00 $
$
$
723,638.37
782,189,241.61
PRESUPUESTO
TRAMO 63
OS Y DISEOS
ORIZADA EN CABILDOS S
LONGITUD VIA
ANCHO CALZADA
ANCHO ANDENES
ANCHO VIA
ESTRUCTURA VIA
RODADURA
BASE ASFALTICA
BASE GRANULAR
GEC
SELLO
RAJON
CARACTERISTICA DE LA VIA
263 MTS
5.5 MTS
3 MTS
8.5 MTS
0.1
0
0.2
0.18
0.1
0.3
0.88
ESTRUCTURA ANDEN
ADOQUIN O LOSETA
MORTERO
SUBBASE
TRAMO 63
RUCTURA ANDEN
OQUIN O LOSETA
A ESPACIO PUBLICO
0.06
0.04
0.3
0.4
789
item
1.1
1.2
1.3
1.4
1.5
1.6
2.1
2.2
2.3
3.1
3.2
3.3
4,1,1
4,1,2
4,1,3
4,1,4
4,1,5
4,1,7
4,1,8
4,1,9
4,1,10
4,1,11
4,1,12
4,1,13
4,1,14
4,1,15
4,1,16
4,1,17
4,1,18
4,1,19
4,2,1
4,2,2
4,2,3
4,2,4
4,2.5
5,1,1
5,1,2
5,1,3
5,1,4
5,1,5
5,1,6
5,1,7
5,1,8
5,1,9
5,1,10
5,1,11
5,1,12
5,1,13
5,2,1
5,2,2
5,2,3
5,3,1
5,3,2
5,3.3
5,3,4
5,4,1
5,4,2
5,4,3
5,4,4
5,4,5
5,4,6
6.1
7,1,1
7,1,2
7,1,3
7,1,4
7,1,6
7,1,7
7,1,9
7,1,10
7,1,11
7,1,12
7,1,14
7,1,15
7,2,1
7,2,2
7,3,1
7,3,2
7,3,3
7,3,4
8.1
8.2
8.3
8.4
8.6
8.7
8.8
9.1
9.2
9.3
9.4
9.5
9.6
9.7
9.8
10.1
10.2
10.3
10.4
10.5
10.6
10.8
10.1
10.11
10.12
10.13
10.14
10.15
10.16
11.1
11.2
12.1
13.1
13.2
13.3
13.4
13.5
13.6
13.7
13.8
13.9
13.1
13.11
13.12
13.13
13.14
14,1,1
14,1,2
14,1,3
14,1,4
14,2,1
14,3,1
15.1
15.2
15.3
15.4
15.5
15.6
15.7
15.8
15.9
15.12
OBJETO
ENTIDAD CONTRATANTE
CONTRATISTA
INTERVENTORIA
TRAMO 63
TRAMO 63
TRAMO 63
DESCRIPCION
CONCRETOS Y MORTEROS HECHOS EN OBRA
UNIDAD
M3
M3
M3
M3
M3
M2
M3
M3
ML
M2
M3
M3
M3
M3
M3
M2
M3
M3
M3
M3
M3
M3
M3
M3
M3
LT
KG
M3
M3
M3
M3
M3
M3
M2
M3
M3
M3
M3
M3
M3
M3
M3
M3
M2
M2
M2
M3
M3
ML
ML
ML
ML
M2
M2
KG
ML
ML
UN
UN
ML
UN
ML
ML
ML
ML
ML
ML
M2
M2
ML
M2
M2
M2
M2
M2
M2
M2
UN
ML
ML
ML
ML
ML
ML
UN
UN
UN
UN
UN
UN
UN
UN
ML
ML
ML
ML
ML
HORA
M3
M3
CONSTRUCCION DE ANDENES
REHABILITACION DE ANDEN EN LOSA DE CONCRETO DE 3000
PSI. NO INCLUYE BORDILLO
GESTION SISOMA
M2
ml/mes
ml/mes
m/mes
un/mes
MES
UN/MES
MES
M2/MES
UND
UN/MES
UND/MES
M2/MES
Unidad
Unidad
Unidad
Unidad
Un / Dia
M2
M2
UN
KM/CALZAD
A
ML
SEGMENTO
VIAL(CIV)/CA
LZADA
SEGMENTO
VIAL(CIV)/CA
LZADA
HR
ML
TRURNO
HORAS
IDAD CONTRATANTE
NTRATISTA
ERVENTORIA
GRUPO2
EJE
cra
cra
cra
VIAL
82A
82A
82A
INICIAL
cll 38BIS B sur
cll 38 A sur
cll 38 B sur
COSTO DIRECTO
FINAL
cll 38 A sur
cll 38 B sur
cll 38 C sur
CANTIDADES
CIV
8004009
8004068
8004118
269,363.00
265,541.00
295,722.00
$
$
$
359,200.00
374,460.00
222,632.00
$
$
0 $
$
$
$
$
$
511.00
43,774.00
3,453.00
892.32 $
$
3,081,180.96 $
$
3,958,197.83
-
2,974.00
40 $
118,960.00 $
152,820.37
4,441.00
1014 $
4,503,174.00 $
5,784,942.14
37,495.00
0 $
$
$
67,871.00
202.8 $
124,888.00
110,529.00
106,537.00
125,764.00
$
$
51,428.00
888.00
304.2 $
1638 $
15,644,397.60 $
1,454,544.00 $
20,097,365.74
1,868,560.46
45,364.00
101.4 $
4,599,909.60 $
5,909,212.23
49,865.00
116,069.00
112,077.00
120,224.00
116,232.00
182.52 $
118,887.00
21,260.00
$
$
$
13,764,238.80 $
21,214,664.64 $
17,682,044.93
27,253,134.65
79,499.00
$
$
$
$
1,244.00
557.00
21,260.00
36504 $
$
$
39,360.00
53,788.00
58,116.00
75,429.00
0 $
$
$
$
$
$
46,915.00
1,666.00
1014 $
595,289.00
555,934.00
580,861.00
541,507.00
807,912.00
101.4 $
114,374.00
20,332,728.00 $
$
$
1,689,324.00 $
81,922,276.80 $
26,120,166.57
-
2,170,167.44
105,240,355.13
190,563.00
218,951.00
235,428.00
1,397.00
1,459.00
$
$
$
$
1,349.00
514,957.00
567,699.00
1,339.00
$
$
$
$
$
$
$
$
4,310.00
6,521.00
4,422.00
$
$
$
$
46,953.00
54,766.00
45,608.00
40,744.00
54,422.00
60,630.00
0 $
$
$
$
2,419.00
$
$
$
$
$
$
43,306.00
51,899.00
69,449.00
62.4 $
4,333,617.60 $
5,567,123.78
675,293.00
4 $
2,701,172.00 $
3,470,024.41
57,086.00
124.8 $
7,124,332.80 $
9,152,178.67
43,879.00
93.6 $
4,107,074.40 $
5,276,098.09
16,767.00
31.2 $
523,130.40 $
672,032.46
19,474.00
22,961.00
27,563.00
45,630.00
57,648.00
187.2 $
$
47,476.00
10,791,705.60 $
$
13,863,419.99
-
45,749.00
$
$
$
$
46,082.00
3,919.00
40,184.00
36,172.00
0 $
$
$
$
6,245.00
0 $
7,221.00
1318.2 $
8,684.00
10,790.00
13,028.00
5,454.00
6,193.00
$
$
$
$
131,288.00
319,816.00
339,206.00
305,606.00
9,518,722.20 $
12,228,098.92
319,816.00
339,206.00
100,870.00
1,573.00
$
$
$
$
$
$
265,377.00
129,803.00
40 $
4 $
10,615,080.00 $
519,212.00 $
13,636,520.28
666,998.74
44,284.00
15 $
664,260.00 $
853,332.71
44,284.00
4 $
177,136.00 $
227,555.39
74,227.00
5 $
371,135.00 $
476,773.60
1,079,753.00
10 $
10,797,530.00 $
13,870,902.23
338,699.00
1,451,433.00
8 $
62,672.00
89,673.00
60 $
16,446.00
21,419.00
43,260.00
256,835.00
200 $
$
18,272.00
23,099.00
1,204.63 $
11,611,464.00 $
-
5,380,380.00 $
51,367,000.00 $
$
-
27,825,794.57 $
14,916,511.63
6,911,833.07
65,987,928.23
35,746,034.13
$
$
87,079.00
$
$
6,663.00
312 $
2,078,856.00 $
2,670,574.50
15,604.00
312 $
4,868,448.00 $
6,254,186.49
3,656.00
1,118,172.00
4 $
4,472,688.00 $
5,745,778.71
2,297.00
300 $
689,100.00 $
885,243.08
$
$
$
$
1,183.00
66,864.00
388,050.00
64,635.00
200
1
1
1
236,600.00
66,864.00
388,050.00
64,635.00
$
$
$
$
303,945.02
85,895.94
498,503.23
83,032.49
$
$
$
28,850.00
23,851.00
62,402.00
10 $
2 $
2 $
288,500.00 $
47,702.00 $
124,804.00 $
370,617.66
61,279.74
160,327.79
$
$
1,272,725.00
28,850.00
5 $
50 $
$
$
$
$
$
$
6,363,625.00
1,442,500.00
-
$
$
$
$
8,174,945.58
1,853,088.30
-
199.00
4000 $
796,000.00 $
1,022,570.73
70.00
400 $
28,000.00 $
35,969.82
808.00
4 $
3,232.00 $
4,151.95
404.00
4000 $
$
1,616,000.00 $
$
2,075,972.75
-
92,336.00
4 $
369,344.00 $
474,472.82
15,938.00
60 $
$
$
956,280.00 $
$
$
1,228,472.29
-
8,077.00
1638 $
13,230,126.00 $
16,995,904.08
$
$
12,176.00
16,418.00
$
60 $
$
985,080.00 $
1,265,469.82
218,900.00
164,175.00
40 $
6,567,000.00 $
8,436,208.55
21,504.00
14 $
301,056.00 $
386,747.56
$
$
69,241.00
389,114.00
14 $
30 $
969,374.00 $
11,673,420.00 $
1,245,293.32
14,996,102.58
12,497.00
156 $
1,949,532.00 $
2,504,440.16
281,651.00
2 $
$
563,302.00 $
$
$
723,638.37
498,303,167.14
PRESUPUESTO
TRAMO 63
OS Y DISEOS
ORIZADA EN CABILDOS
LONGITUD VIA
ANCHO CALZADA
ANCHO ANDENES
ANCHO VIA
ESTRUCTURA VIA
RODADURA
BASE ASFALTICA
BASE GRANULAR
GEC
SELLO
RAJON
CARACTERISTICA DE LA VIA
156 MTS
6.5 MTS
4 MTS
10.5 MTS
0.1
0
0.2
0.18
0.1
0.3
0.88
ESTRUCTURA ANDEN
ADOQUIN O LOSETA
MORTERO
SUBBASE
0.114
TRAMO 63
RUCTURA ANDEN
OQUIN O LOSETA
A ESPACIO PUBLICO
item
1.1
1.2
1.3
1.4
1.5
1.6
2.1
2.2
2.3
3.1
3.2
3.3
4,1,1
4,1,2
4,1,3
4,1,4
4,1,5
4,1,7
4,1,8
4,1,9
4,1,10
4,1,11
4,1,12
4,1,13
4,1,14
4,1,15
4,1,16
4,1,17
4,1,18
4,1,19
4,2,1
4,2,2
4,2,3
4,2,4
4,2.5
5,1,1
5,1,2
5,1,3
5,1,4
5,1,5
5,1,6
5,1,7
5,1,8
5,1,9
5,1,10
5,1,11
5,1,12
5,1,13
5,2,1
5,2,2
5,2,3
5,3,1
5,3,2
5,3.3
5,3,4
5,4,1
5,4,2
5,4,3
5,4,4
5,4,5
5,4,6
6.1
7,1,1
7,1,2
7,1,3
7,1,4
7,1,6
7,1,7
7,1,9
7,1,10
7,1,11
7,1,12
7,1,14
7,1,15
7,2,1
7,2,2
7,3,1
7,3,2
7,3,3
7,3,4
8.1
8.2
8.3
8.4
8.6
8.7
8.8
9.1
9.2
9.3
9.4
9.5
9.6
9.7
9.8
10.1
10.2
10.3
10.4
10.5
10.6
10.8
10.1
10.11
10.12
10.13
10.14
10.15
10.16
11.1
11.2
12.1
13.1
13.2
13.3
13.4
13.5
13.6
13.7
13.8
13.9
13.1
13.11
13.12
13.13
13.14
14,1,1
14,1,2
14,1,3
14,1,4
14,2,1
14,3,1
15.1
15.2
15.3
15.4
15.5
15.6
15.7
15.8
15.9
15.12
OBJETO
ENTIDAD CONTRATANTE
CONTRATISTA
INTERVENTORIA
TRAMO 63
TRAMO 63
TRAMO 63
DESCRIPCION
CONCRETOS Y MORTEROS HECHOS EN OBRA
UNIDAD
M3
M3
M3
M3
M3
M2
M3
M3
ML
M2
M3
M3
M3
M3
M3
M2
M3
M3
M3
M3
M3
M3
M3
M3
M3
LT
KG
M3
M3
M3
M3
M3
M3
M2
M3
M3
M3
M3
M3
M3
M3
M3
M3
M2
M2
M2
M3
M3
ML
ML
ML
ML
M2
M2
KG
ML
ML
UN
UN
ML
UN
ML
ML
ML
ML
ML
ML
M2
M2
ML
M2
M2
M2
M2
M2
M2
M2
UN
ML
ML
ML
ML
ML
ML
UN
UN
UN
UN
UN
UN
UN
UN
ML
ML
ML
ML
ML
HORA
M3
M3
CONSTRUCCION DE ANDENES
REHABILITACION DE ANDEN EN LOSA DE CONCRETO DE 3000
PSI. NO INCLUYE BORDILLO
GESTION SISOMA
M2
ml/mes
ml/mes
m/mes
un/mes
MES
UN/MES
MES
M2/MES
UND
UN/MES
UND/MES
M2/MES
Unidad
Unidad
Unidad
Unidad
Un / Dia
M2
M2
UN
KM/CALZAD
A
ML
SEGMENTO
VIAL(CIV)/CA
LZADA
SEGMENTO
VIAL(CIV)/CA
LZADA
HR
ML
TRURNO
HORAS
IDAD CONTRATANTE
NTRATISTA
ERVENTORIA
GRUPO2
EJE
cra
cra
cra
VIAL
82A
82A
82A
INICIAL
cll 38BIS B sur
cll 38 A sur
cll 38 B sur
COSTO DIRECTO
CANTIDADES
FINAL
cll 38 A sur
cll 38 B sur
cll 38 C sur
CIV
8004009
8004068
8004118
269,363.00
265,541.00
295,722.00
$
$
$
359,200.00
374,460.00
222,632.00
$
$
24.96 $
$
511.00
43,774.00
249.60 $
5,556,894.72
-
$
$
$
$
$
10,925,990.40 $
7,138,590.34
14,035,927.16
3,453.00
892.32 $
$
3,081,180.96 $
$
3,958,197.83
-
2,974.00
40 $
118,960.00 $
152,820.37
4,441.00
1014 $
4,503,174.00 $
5,784,942.14
37,495.00
62.4 $
$
$
2,339,688.00 $
$
$
3,005,648.84
-
67,871.00
202.8 $
13,764,238.80 $
17,682,044.93
124,888.00
110,529.00
106,537.00
125,764.00
$
$
51,428.00
888.00
304.2 $
1638 $
15,644,397.60 $
1,454,544.00 $
20,097,365.74
1,868,560.46
45,364.00
101.4 $
4,599,909.60 $
5,909,212.23
49,865.00
116,069.00
112,077.00
120,224.00
116,232.00
182.52 $
118,887.00
21,260.00
21,214,664.64 $
27,253,134.65
79,499.00
1,244.00
557.00
21,260.00
36504 $
$
$
39,360.00
53,788.00
58,116.00
75,429.00
187.2 $
$
$
46,915.00
1,666.00
1014 $
595,289.00
555,934.00
580,861.00
541,507.00
807,912.00
101.4 $
114,374.00
20,332,728.00 $
$
$
14,120,308.80 $
$
$
-
1,689,324.00 $
81,922,276.80 $
26,120,166.57
-
18,139,465.49
2,170,167.44
105,240,355.13
190,563.00
218,951.00
235,428.00
1,397.00
1,459.00
$
$
$
$
1,349.00
514,957.00
567,699.00
1,339.00
$
$
$
$
$
$
4,310.00
6,521.00
4,422.00
$
$
$
$
46,953.00
54,766.00
45,608.00
40,744.00
54,422.00
60,630.00
624 $
$
2,419.00
$
$
$
$
$
$
43,306.00
51,899.00
69,449.00
62.4 $
4,333,617.60 $
5,567,123.78
675,293.00
4 $
2,701,172.00 $
3,470,024.41
57,086.00
124.8 $
7,124,332.80 $
9,152,178.67
43,879.00
93.6 $
4,107,074.40 $
5,276,098.09
16,767.00
31.2 $
523,130.40 $
672,032.46
19,474.00
22,961.00
27,563.00
45,630.00
57,648.00
187.2 $
$
47,476.00
37,833,120.00 $
$
10,791,705.60 $
$
48,601,810.64
-
13,863,419.99
-
45,749.00
$
$
$
$
46,082.00
3,919.00
40,184.00
36,172.00
124.8 $
$
4,514,265.60 $
$
5,799,190.81
-
6,245.00
811.2 $
5,065,944.00 $
6,507,897.08
7,221.00
1318.2 $
9,518,722.20 $
12,228,098.92
8,684.00
10,790.00
13,028.00
5,454.00
6,193.00
$
$
$
$
131,288.00
319,816.00
339,206.00
305,606.00
319,816.00
339,206.00
100,870.00
1,573.00
$
$
$
$
$
$
265,377.00
129,803.00
40 $
4 $
10,615,080.00 $
519,212.00 $
13,636,520.28
666,998.74
44,284.00
15 $
664,260.00 $
853,332.71
44,284.00
4 $
177,136.00 $
227,555.39
74,227.00
5 $
371,135.00 $
476,773.60
1,079,753.00
10 $
10,797,530.00 $
13,870,902.23
338,699.00
1,451,433.00
8 $
62,672.00
89,673.00
60 $
16,446.00
21,419.00
43,260.00
256,835.00
200 $
$
18,272.00
23,099.00
1,541.59 $
11,611,464.00 $
-
5,380,380.00 $
51,367,000.00 $
$
-
35,609,233.61 $
14,916,511.63
6,911,833.07
65,987,928.23
45,744,924.79
$
$
87,079.00
$
$
6,663.00
312 $
2,078,856.00 $
2,670,574.50
15,604.00
312 $
4,868,448.00 $
6,254,186.49
3,656.00
1,118,172.00
4 $
4,472,688.00 $
5,745,778.71
2,297.00
300 $
689,100.00 $
885,243.08
$
$
$
$
1,183.00
66,864.00
388,050.00
64,635.00
200
1
1
1
236,600.00
66,864.00
388,050.00
64,635.00
$
$
$
$
303,945.02
85,895.94
498,503.23
83,032.49
$
$
$
28,850.00
23,851.00
62,402.00
10 $
2 $
2 $
288,500.00 $
47,702.00 $
124,804.00 $
370,617.66
61,279.74
160,327.79
$
$
1,272,725.00
28,850.00
5 $
50 $
$
$
$
$
$
$
6,363,625.00
1,442,500.00
-
$
$
$
$
8,174,945.58
1,853,088.30
-
199.00
4000 $
796,000.00 $
1,022,570.73
70.00
400 $
28,000.00 $
35,969.82
808.00
4 $
3,232.00 $
4,151.95
404.00
4000 $
$
1,616,000.00 $
$
2,075,972.75
-
92,336.00
4 $
369,344.00 $
474,472.82
15,938.00
60 $
$
956,280.00 $
$
1,228,472.29
-
8,077.00
1638 $
13,230,126.00 $
16,995,904.08
$
$
12,176.00
16,418.00
$
60 $
$
985,080.00 $
1,265,469.82
218,900.00
164,175.00
40 $
6,567,000.00 $
8,436,208.55
21,504.00
14 $
301,056.00 $
386,747.56
$
$
69,241.00
389,114.00
14 $
30 $
969,374.00 $
11,673,420.00 $
1,245,293.32
14,996,102.58
12,497.00
156 $
1,949,532.00 $
2,504,440.16
281,651.00
2 $
$
563,302.00 $
$
$
723,638.37
611,530,588.16
PRESUPUESTO
TRAMO 63
OS Y DISEOS
ORIZADA EN CABILDOS
LONGITUD VIA
ANCHO CALZADA
ANCHO ANDENES
ANCHO VIA
ESTRUCTURA VIA
RODADURA
BASE ASFALTICA
BASE GRANULAR
GEC
SELLO
RAJON
CARACTERISTICA DE LA VIA
156 MTS
6.5 MTS
4 MTS
10.5 MTS
0.1
0
0.2
0.18
0.1
0.3
0.88
ESTRUCTURA ANDEN
ADOQUIN O LOSETA
MORTERO
SUBBASE
0.114
TRAMO 63
RUCTURA ANDEN
OQUIN O LOSETA
A ESPACIO PUBLICO
0.06
0.04
0.3
0.4
624
item
1.1
1.2
1.3
1.4
1.5
1.6
2.1
2.2
2.3
3.1
3.2
3.3
4,1,1
4,1,2
4,1,3
4,1,4
4,1,5
4,1,7
4,1,8
4,1,9
4,1,10
4,1,11
4,1,12
4,1,13
4,1,14
4,1,15
4,1,16
4,1,17
4,1,18
4,1,19
4,2,1
4,2,2
4,2,3
4,2,4
4,2.5
5,1,1
5,1,2
5,1,3
5,1,4
5,1,5
5,1,6
5,1,7
5,1,8
5,1,9
5,1,10
5,1,11
5,1,12
5,1,13
5,2,1
5,2,2
5,2,3
5,3,1
5,3,2
5,3.3
5,3,4
5,4,1
5,4,2
5,4,3
5,4,4
5,4,5
5,4,6
6.1
7,1,1
7,1,2
7,1,3
7,1,4
7,1,6
7,1,7
7,1,9
7,1,10
7,1,11
7,1,12
7,1,14
7,1,15
7,2,1
7,2,2
7,3,1
7,3,2
7,3,3
7,3,4
8.1
8.2
8.3
8.4
8.6
8.7
8.8
9.1
9.2
9.3
9.4
9.5
9.6
9.7
9.8
10.1
10.2
10.3
10.4
10.5
10.6
10.8
10.1
10.11
10.12
10.13
10.14
10.15
10.16
11.1
11.2
12.1
13.1
13.2
13.3
13.4
13.5
13.6
13.7
13.8
13.9
13.1
13.11
13.12
13.13
13.14
14,1,1
14,1,2
14,1,3
14,1,4
14,2,1
14,3,1
15.1
15.2
15.3
15.4
15.5
15.6
15.7
15.8
15.9
15.12
OBJETO
ENTIDAD CONTRATANTE
CONTRATISTA
INTERVENTORIA
TRAMO 92
DESCRIPCION
CONCRETOS Y MORTEROS HECHOS EN OBRA
UNIDAD
M3
M3
M3
M3
M3
M2
M3
M3
ML
M2
M3
M3
M3
M3
M3
M2
M3
M3
M3
M3
M3
M3
M3
M3
M3
LT
KG
M3
M3
M3
M3
M3
M3
M2
M3
M3
M3
M3
M3
M3
M3
M3
M3
M2
M2
M2
M3
M3
ML
ML
ML
ML
M2
M2
ACERO DE REFUERZO
ACERO DE REFUERZO (Incluye Suministro, Figurado y Fijacin)
ANDENES Y SARDINELES
SARDINELES Y BORDILLOS
KG
ML
ML
UN
UN
ML
UN
ML
ML
ML
ML
ML
ML
ANDENES EN CONCRETO
ANDEN CONCRETO 3000 PSI (210 Kg/cm2) HECHO EN OBRA
e=0.10m (Incluye Mezcla, Formaleteo, Fundida y Curado)
M2
M2
ML
M2
M2
M2
M2
M2
M2
M2
UN
ML
ML
ML
ML
ML
ML
UN
UN
UN
UN
UN
UN
UN
UN
ML
ML
ML
ML
ML
HORA
M3
M3
CONSTRUCCION DE ANDENES
REHABILITACION DE ANDEN EN LOSA DE CONCRETO DE 3000
PSI. NO INCLUYE BORDILLO
GESTION SISOMA
M2
ml/mes
ml/mes
m/mes
un/mes
MES
UN/MES
MES
M2/MES
UND
UN/MES
UND/MES
M2/MES
Unidad
Unidad
Unidad
Unidad
Un / Dia
M2
M2
UN
KM/CALZAD
A
ML
SEGMENTO
VIAL(CIV)/CA
LZADA
SEGMENTO
VIAL(CIV)/CA
LZADA
HR
ML
TRURNO
HORAS
IDAD CONTRATANTE
NTRATISTA
ERVENTORIA
GRUPO2
EJE VIAL
cra 81
INICIAL
cll 57 B sur
COSTO DIRECTO
FINAL
cll57 C sur
CANTIDADES
CIV
8008001
269,363.00
265,541.00
295,722.00
$
$
$
359,200.00
374,460.00
222,632.00
$
$
0 $
$
$
$
$
$
511.00
43,774.00
3,453.00
154.375 $
$
533,056.88 $
$
684,784.37
-
2,974.00
20 $
59,480.00 $
76,410.18
4,441.00
37,495.00
0 $
$
$
$
$
$
67,871.00
48.75 $
124,888.00
110,529.00
106,537.00
125,764.00
$
$
51,428.00
888.00
48.75 $
237.5 $
2,507,115.00 $
210,900.00 $
3,220,731.69
270,929.86
45,364.00
16.25 $
737,165.00 $
946,989.14
49,865.00
116,069.00
112,077.00
120,224.00
116,232.00
0 $
118,887.00
21,260.00
3,308,711.25 $
4,250,491.57
79,499.00
$
$
$
$
1,244.00
557.00
21,260.00
0 $
$
$
$
$
$
39,360.00
53,788.00
58,116.00
75,429.00
0 $
$
$
$
$
$
46,915.00
1,666.00
595,289.00
555,934.00
580,861.00
541,507.00
807,912.00
114,374.00
190,563.00
218,951.00
235,428.00
1,397.00
1,459.00
$
$
$
$
1,349.00
514,957.00
40.625 $
567,699.00
1,339.00
$
$
$
$
$
$
$
$
4,310.00
6,521.00
4,422.00
$
$
$
$
46,953.00
54,766.00
45,608.00
40,744.00
20,920,128.13 $
26,874,762.27
54,422.00
60,630.00
0 $
$
$
$
$
$
2,419.00
$
$
$
$
$
$
43,306.00
51,899.00
69,449.00
10 $
694,490.00 $
892,167.27
675,293.00
4 $
2,701,172.00 $
3,470,024.41
57,086.00
20 $
1,141,720.00 $
1,466,695.30
43,879.00
15 $
658,185.00 $
845,528.54
16,767.00
5 $
83,835.00 $
107,697.51
19,474.00
22,961.00
27,563.00
45,630.00
57,648.00
30 $
$
$
47,476.00
1,729,440.00 $
$
$
2,221,701.92
-
45,749.00
$
$
$
$
46,082.00
3,919.00
40,184.00
36,172.00
0 $
$
$
$
6,245.00
0 $
7,221.00
211.25 $
8,684.00
10,790.00
13,028.00
5,454.00
6,193.00
$
$
$
$
131,288.00
319,816.00
339,206.00
305,606.00
1,525,436.25 $
1,959,631.24
319,816.00
339,206.00
100,870.00
1,573.00
$
$
$
$
$
$
265,377.00
129,803.00
$
2 $
$
259,606.00 $
333,499.37
44,284.00
2 $
88,568.00 $
113,777.69
44,284.00
4 $
177,136.00 $
227,555.39
74,227.00
5 $
371,135.00 $
476,773.60
1,079,753.00
4 $
4,319,012.00 $
5,548,360.89
338,699.00
1,451,433.00
4 $
62,672.00
89,673.00
3 $
269,019.00 $
345,591.65
16,446.00
10 $
164,460.00 $
211,271.34
21,419.00
43,260.00
256,835.00
60 $
$
18,272.00
23,099.00
208.41 $
5,805,732.00 $
-
15,410,100.00 $
$
-
4,813,975.97 $
7,458,255.82
-
19,796,378.47
6,184,209.72
$
$
87,079.00
$
$
6,663.00
50 $
333,150.00 $
427,976.68
15,604.00
50 $
780,200.00 $
1,002,273.48
3,656.00
1,118,172.00
4 $
4,472,688.00 $
5,745,778.71
2,297.00
150 $
344,550.00 $
442,621.54
$
$
$
$
1,183.00
66,864.00
388,050.00
64,635.00
150
1
1
1
177,450.00
66,864.00
388,050.00
64,635.00
$
$
$
$
227,958.76
85,895.94
498,503.23
83,032.49
$
$
$
28,850.00
23,851.00
62,402.00
4 $
1 $
1 $
115,400.00 $
23,851.00 $
62,402.00 $
148,247.06
30,639.87
80,163.89
$
$
1,272,725.00
28,850.00
5 $
10 $
$
$
$
$
$
$
6,363,625.00
288,500.00
-
$
$
$
$
8,174,945.58
370,617.66
-
199.00
400 $
70.00
400 $
28,000.00 $
35,969.82
808.00
4 $
3,232.00 $
4,151.95
404.00
4 $
$
1,616.00 $
$
2,075.97
-
92,336.00
4 $
369,344.00 $
474,472.82
15,938.00
40 $
$
$
637,520.00 $
$
$
818,981.53
-
8,077.00
250 $
2,019,250.00 $
2,594,002.45
$
$
12,176.00
16,418.00
$
5 $
$
82,090.00 $
105,455.82
218,900.00
164,175.00
4 $
656,700.00 $
843,620.86
21,504.00
5 $
107,520.00 $
138,124.13
$
$
69,241.00
389,114.00
14 $
10 $
969,374.00 $
3,891,140.00 $
1,245,293.32
4,998,700.86
12,497.00
25 $
312,425.00 $
401,352.59
281,651.00
2 $
$
563,302.00 $
$
$
723,638.37
117,688,714.60
PRESUPUESTO
TRAMO 92
OS Y DISEOS
ORIZADA EN CABILDOS
LONGITUD VIA
ANCHO CALZADA
ANCHO ANDENES
ANCHO VIA
ESTRUCTURA VIA
CONCRETO MR45
BASE ASFALTICA
BASE GRANULAR
GEC
SELLO
RAJON
CARACTERISTICA DE LA VIA
25 MTS
6.5 MTS
3 MTS
9.5 MTS
0.25
0
0.3
0
0.1
0.3
0.95
0.114
STO
TRAMO 92
DE LA VIA
ESTRUCTURA ANDEN
ADOQUIN O LOSETA
MORTERO
SUBBASE
0
AREA ESPACIO PUBLICO
item
1.1
1.2
1.3
1.4
1.5
1.6
2.1
2.2
2.3
3.1
3.2
3.3
4,1,1
4,1,2
4,1,3
4,1,4
4,1,5
4,1,7
4,1,8
4,1,9
4,1,10
4,1,11
4,1,12
4,1,13
4,1,14
4,1,15
4,1,16
4,1,17
4,1,18
4,1,19
4,2,1
4,2,2
4,2,3
4,2,4
4,2.5
5,1,1
5,1,2
5,1,3
5,1,4
5,1,5
5,1,6
5,1,7
5,1,8
5,1,9
5,1,10
5,1,11
5,1,12
5,1,13
5,2,1
5,2,2
5,2,3
5,3,1
5,3,2
5,3.3
5,3,4
5,4,1
5,4,2
5,4,3
5,4,4
5,4,5
5,4,6
6.1
7,1,1
7,1,2
7,1,3
7,1,4
7,1,6
7,1,7
7,1,9
7,1,10
7,1,11
7,1,12
7,1,14
7,1,15
7,2,1
7,2,2
7,3,1
7,3,2
7,3,3
7,3,4
8.1
8.2
8.3
8.4
8.6
8.7
8.8
9.1
9.2
9.3
9.4
9.5
9.6
9.7
9.8
10.1
10.2
10.3
10.4
10.5
10.6
10.8
10.1
10.11
10.12
10.13
10.14
10.15
10.16
11.1
11.2
12.1
13.1
13.2
13.3
13.4
13.5
13.6
13.7
13.8
13.9
13.1
13.11
13.12
13.13
13.14
14,1,1
14,1,2
14,1,3
14,1,4
14,2,1
14,3,1
15.1
15.2
15.3
15.4
15.5
15.6
15.7
15.8
15.9
15.12
OBJETO
ENTIDAD CONTRATANTE
CONTRATISTA
INTERVENTORIA
TRAMO 92
DESCRIPCION
CONCRETOS Y MORTEROS HECHOS EN OBRA
UNIDAD
M3
M3
M3
M3
M3
M2
M3
M3
ML
M2
M3
M3
M3
M3
M3
M2
M3
M3
M3
M3
M3
M3
M3
M3
M3
LT
KG
M3
M3
M3
M3
M3
M3
M2
M3
M3
M3
M3
M3
M3
M3
M3
M3
M2
M2
M2
M3
M3
ML
ML
ML
ML
M2
M2
ACERO DE REFUERZO
ACERO DE REFUERZO (Incluye Suministro, Figurado y Fijacin)
ANDENES Y SARDINELES
SARDINELES Y BORDILLOS
KG
ML
ML
UN
UN
ML
UN
ML
ML
ML
ML
ML
ML
M2
M2
ML
M2
M2
M2
M2
M2
M2
M2
UN
ML
ML
ML
ML
ML
ML
UN
UN
UN
UN
UN
UN
UN
UN
ML
ML
ML
ML
ML
HORA
M3
M3
CONSTRUCCION DE ANDENES
REHABILITACION DE ANDEN EN LOSA DE CONCRETO DE 3000
PSI. NO INCLUYE BORDILLO
GESTION SISOMA
M2
ml/mes
ml/mes
m/mes
un/mes
MES
UN/MES
MES
M2/MES
UND
UN/MES
UND/MES
M2/MES
Unidad
Unidad
Unidad
Unidad
Un / Dia
M2
UN
KM/CALZAD
A
ML
SEGMENTO
VIAL(CIV)/CA
LZADA
SEGMENTO
VIAL(CIV)/CA
LZADA
HR
ML
TRURNO
HORAS
IDAD CONTRATANTE
NTRATISTA
ERVENTORIA
GRUPO2
EJE VIAL
cra 81
INICIAL
cll 57 B sur
COSTO DIRECTO
CANTIDADES
FINAL
cll57 C sur
CIV
8008001
269,363.00
265,541.00
295,722.00
$
$
$
359,200.00
374,460.00
222,632.00
$
$
3 $
$
511.00
43,774.00
30.00 $
667,896.00
-
$
$
$
$
$
1,313,220.00 $
858,003.65
1,687,010.48
3,453.00
154.375 $
$
533,056.88 $
$
684,784.37
-
2,974.00
20 $
59,480.00 $
76,410.18
4,441.00
37,495.00
7.5 $
$
$
281,212.50 $
$
$
361,255.87
-
67,871.00
48.75 $
3,308,711.25 $
4,250,491.57
124,888.00
110,529.00
106,537.00
125,764.00
$
$
51,428.00
888.00
48.75 $
237.5 $
2,507,115.00 $
210,900.00 $
3,220,731.69
270,929.86
45,364.00
16.25 $
737,165.00 $
946,989.14
49,865.00
116,069.00
112,077.00
120,224.00
116,232.00
0 $
118,887.00
21,260.00
79,499.00
1,244.00
557.00
21,260.00
0 $
$
$
$
$
$
39,360.00
53,788.00
58,116.00
75,429.00
22.5 $
$
$
46,915.00
1,666.00
595,289.00
555,934.00
580,861.00
541,507.00
807,912.00
114,374.00
1,697,152.50 $
$
$
2,180,224.22
-
190,563.00
218,951.00
235,428.00
1,397.00
1,459.00
$
$
$
$
1,349.00
514,957.00
40.625 $
567,699.00
1,339.00
$
$
$
$
$
$
4,310.00
6,521.00
4,422.00
$
$
$
$
46,953.00
54,766.00
45,608.00
40,744.00
20,920,128.13 $
26,874,762.27
54,422.00
60,630.00
75 $
$
$
2,419.00
$
$
$
$
$
$
43,306.00
51,899.00
69,449.00
10 $
694,490.00 $
892,167.27
675,293.00
4 $
2,701,172.00 $
3,470,024.41
57,086.00
20 $
1,141,720.00 $
1,466,695.30
43,879.00
15 $
658,185.00 $
845,528.54
16,767.00
5 $
83,835.00 $
107,697.51
19,474.00
22,961.00
27,563.00
45,630.00
57,648.00
30 $
$
47,476.00
4,547,250.00 $
$
$
1,729,440.00 $
$
5,841,563.78
-
2,221,701.92
-
45,749.00
$
$
$
$
46,082.00
3,919.00
40,184.00
36,172.00
15 $
$
542,580.00 $
$
697,018.13
-
6,245.00
97.5 $
608,887.50 $
782,199.17
7,221.00
211.25 $
1,525,436.25 $
1,959,631.24
8,684.00
10,790.00
13,028.00
5,454.00
6,193.00
$
$
$
$
131,288.00
319,816.00
339,206.00
305,606.00
319,816.00
339,206.00
100,870.00
1,573.00
$
$
$
$
$
$
265,377.00
129,803.00
$
2 $
$
259,606.00 $
333,499.37
44,284.00
2 $
88,568.00 $
113,777.69
44,284.00
4 $
177,136.00 $
227,555.39
74,227.00
5 $
371,135.00 $
476,773.60
1,079,753.00
4 $
4,319,012.00 $
5,548,360.89
338,699.00
1,451,433.00
4 $
62,672.00
89,673.00
3 $
269,019.00 $
345,591.65
16,446.00
10 $
164,460.00 $
211,271.34
21,419.00
43,260.00
256,835.00
60 $
$
18,272.00
23,099.00
248.91 $
5,805,732.00 $
-
15,410,100.00 $
$
-
5,749,485.47 $
7,458,255.82
-
19,796,378.47
7,385,999.46
$
$
87,079.00
$
$
6,663.00
50 $
333,150.00 $
427,976.68
15,604.00
50 $
780,200.00 $
1,002,273.48
3,656.00
1,118,172.00
4 $
4,472,688.00 $
5,745,778.71
2,297.00
150 $
344,550.00 $
442,621.54
$
$
$
$
1,183.00
66,864.00
388,050.00
64,635.00
150
1
1
1
177,450.00
66,864.00
388,050.00
64,635.00
$
$
$
$
227,958.76
85,895.94
498,503.23
83,032.49
$
$
$
28,850.00
23,851.00
62,402.00
4 $
1 $
1 $
115,400.00 $
23,851.00 $
62,402.00 $
148,247.06
30,639.87
80,163.89
$
$
1,272,725.00
28,850.00
5 $
10 $
$
$
$
$
$
$
6,363,625.00
288,500.00
-
$
$
$
$
8,174,945.58
370,617.66
-
199.00
400 $
70.00
400 $
28,000.00 $
35,969.82
808.00
4 $
3,232.00 $
4,151.95
404.00
4 $
$
1,616.00 $
$
2,075.97
-
92,336.00
4 $
369,344.00 $
474,472.82
$
$
15,938.00
8,077.00
40 $
$
250 $
637,520.00 $
$
2,019,250.00 $
818,981.53
2,594,002.45
$
$
12,176.00
16,418.00
$
5 $
$
82,090.00 $
105,455.82
218,900.00
164,175.00
4 $
656,700.00 $
843,620.86
21,504.00
5 $
107,520.00 $
138,124.13
$
$
69,241.00
389,114.00
14 $
10 $
969,374.00 $
3,891,140.00 $
1,245,293.32
4,998,700.86
12,497.00
25 $
312,425.00 $
401,352.59
281,651.00
2 $
$
20,616,327.00
563,302.00 $
$
$
723,638.37
131,297,779.62
PRESUPUESTO
TRAMO 92
OS Y DISEOS
ORIZADA EN CABILDOS
LONGITUD VIA
ANCHO CALZADA
ANCHO ANDENES
ANCHO VIA
ESTRUCTURA VIA
CONCRETO MR45
BASE ASFALTICA
BASE GRANULAR
GEC
SELLO
RAJON
CARACTERISTICA DE LA VIA
25 MTS
6.5 MTS
3 MTS
9.5 MTS
0.25
0
0.3
0
0.1
0.3
0.95
0.114
STO
TRAMO 92
DE LA VIA
ESTRUCTURA ANDEN
ADOQUIN O LOSETA
MORTERO
SUBBASE
0.06
0.04
0.3
0.4
75